[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -30.85%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 333,841 285,894 280,692 276,800 318,230 319,801 318,634 3.15%
PBT 29,166 24,101 18,860 24,376 31,620 27,665 31,696 -5.39%
Tax -8,390 -8,381 -5,160 -6,976 -8,668 -7,957 -11,270 -17.87%
NP 20,776 15,720 13,700 17,400 22,952 19,708 20,426 1.14%
-
NP to SH 17,417 12,690 9,094 15,312 22,144 19,458 20,510 -10.33%
-
Tax Rate 28.77% 34.77% 27.36% 28.62% 27.41% 28.76% 35.56% -
Total Cost 313,065 270,174 266,992 259,400 295,278 300,093 298,208 3.29%
-
Net Worth 379,292 355,338 351,820 353,646 350,318 253,786 253,935 30.69%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 379,292 355,338 351,820 353,646 350,318 253,786 253,935 30.69%
NOSH 126,853 126,906 127,011 126,754 126,926 126,893 126,967 -0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.22% 5.50% 4.88% 6.29% 7.21% 6.16% 6.41% -
ROE 4.59% 3.57% 2.58% 4.33% 6.32% 7.67% 8.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 263.17 225.28 221.00 218.37 250.72 252.02 250.96 3.22%
EPS 13.73 10.00 7.16 12.08 17.45 15.33 16.16 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.80 2.77 2.79 2.76 2.00 2.00 30.77%
Adjusted Per Share Value based on latest NOSH - 126,754
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 250.38 214.42 210.52 207.60 238.67 239.85 238.98 3.15%
EPS 13.06 9.52 6.82 11.48 16.61 14.59 15.38 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8447 2.665 2.6387 2.6524 2.6274 1.9034 1.9045 30.70%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.68 1.50 1.79 1.70 1.62 1.70 1.63 -
P/RPS 0.64 0.67 0.81 0.78 0.65 0.67 0.65 -1.02%
P/EPS 12.24 15.00 25.00 14.07 9.29 11.09 10.09 13.75%
EY 8.17 6.67 4.00 7.11 10.77 9.02 9.91 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.65 0.61 0.59 0.85 0.82 -22.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 -
Price 1.59 1.70 1.61 1.96 1.58 1.67 1.70 -
P/RPS 0.60 0.75 0.73 0.90 0.63 0.66 0.68 -8.01%
P/EPS 11.58 17.00 22.49 16.23 9.06 10.89 10.52 6.61%
EY 8.64 5.88 4.45 6.16 11.04 9.18 9.50 -6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.58 0.70 0.57 0.84 0.85 -27.03%

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