[WEIDA] YoY TTM Result on 31-Mar-2018 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 27.14%
YoY- 12.2%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 234,892 301,409 384,312 333,841 318,230 409,459 309,508 -4.49%
PBT 35,614 34,343 42,482 29,166 31,620 42,018 31,995 1.80%
Tax -13,423 -14,242 -16,367 -8,390 -8,668 71,742 5,602 -
NP 22,191 20,101 26,115 20,776 22,952 113,760 37,597 -8.40%
-
NP to SH 20,348 18,135 26,023 17,417 22,144 135,440 30,876 -6.71%
-
Tax Rate 37.69% 41.47% 38.53% 28.77% 27.41% -170.74% -17.51% -
Total Cost 212,701 281,308 358,197 313,065 295,278 295,699 271,911 -4.00%
-
Net Worth 431,439 414,943 400,637 379,710 253,769 253,792 126,867 22.61%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 431,439 414,943 400,637 379,710 253,769 253,792 126,867 22.61%
NOSH 133,333 133,333 126,783 126,993 126,884 126,896 126,867 0.83%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.45% 6.67% 6.80% 6.22% 7.21% 27.78% 12.15% -
ROE 4.72% 4.37% 6.50% 4.59% 8.73% 53.37% 24.34% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 185.11 237.53 303.12 262.88 250.80 322.67 243.96 -4.49%
EPS 16.04 14.29 20.53 13.71 17.45 106.73 24.34 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.27 3.16 2.99 2.00 2.00 1.00 22.61%
Adjusted Per Share Value based on latest NOSH - 133,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 176.17 226.06 288.23 250.38 238.67 307.10 232.13 -4.49%
EPS 15.26 13.60 19.52 13.06 16.61 101.58 23.16 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2358 3.1121 3.0048 2.8478 1.9033 1.9035 0.9515 22.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.29 1.86 1.78 1.68 1.62 1.43 0.99 -
P/RPS 1.24 0.78 0.59 0.64 0.65 0.44 0.41 20.24%
P/EPS 14.28 13.01 8.67 12.25 9.28 1.34 4.07 23.25%
EY 7.00 7.68 11.53 8.16 10.77 74.64 24.58 -18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.56 0.56 0.81 0.72 0.99 -6.29%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 25/05/16 26/05/15 28/05/14 30/05/13 30/05/12 -
Price 2.25 1.85 1.57 1.59 1.58 1.71 0.94 -
P/RPS 1.22 0.78 0.52 0.60 0.63 0.53 0.39 20.92%
P/EPS 14.03 12.94 7.65 11.59 9.05 1.60 3.86 23.98%
EY 7.13 7.73 13.07 8.63 11.05 62.42 25.89 -19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.50 0.53 0.79 0.86 0.94 -5.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment