[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 115.47%
YoY- 145.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 384,312 409,529 406,256 411,644 333,841 285,894 280,692 23.27%
PBT 42,482 38,664 39,710 53,620 29,166 24,101 18,860 71.74%
Tax -16,367 -13,958 -14,024 -15,620 -8,390 -8,381 -5,160 115.72%
NP 26,115 24,705 25,686 38,000 20,776 15,720 13,700 53.67%
-
NP to SH 26,023 24,526 26,682 37,528 17,417 12,690 9,094 101.42%
-
Tax Rate 38.53% 36.10% 35.32% 29.13% 28.77% 34.77% 27.36% -
Total Cost 358,197 384,824 380,570 373,644 313,065 270,174 266,992 21.61%
-
Net Worth 401,008 392,003 387,155 388,483 379,292 355,338 351,820 9.10%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 401,008 392,003 387,155 388,483 379,292 355,338 351,820 9.10%
NOSH 126,901 126,862 126,936 126,955 126,853 126,906 127,011 -0.05%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.80% 6.03% 6.32% 9.23% 6.22% 5.50% 4.88% -
ROE 6.49% 6.26% 6.89% 9.66% 4.59% 3.57% 2.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 302.84 322.81 320.05 324.24 263.17 225.28 221.00 23.34%
EPS 20.51 19.33 21.02 29.56 13.73 10.00 7.16 101.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.09 3.05 3.06 2.99 2.80 2.77 9.17%
Adjusted Per Share Value based on latest NOSH - 126,955
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 288.23 307.15 304.69 308.73 250.38 214.42 210.52 23.27%
EPS 19.52 18.40 20.01 28.15 13.06 9.52 6.82 101.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0076 2.94 2.9037 2.9136 2.8447 2.665 2.6387 9.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.78 1.97 1.52 1.51 1.68 1.50 1.79 -
P/RPS 0.59 0.61 0.47 0.47 0.64 0.67 0.81 -19.02%
P/EPS 8.68 10.19 7.23 5.11 12.24 15.00 25.00 -50.56%
EY 11.52 9.81 13.83 19.58 8.17 6.67 4.00 102.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.50 0.49 0.56 0.54 0.65 -9.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 24/11/15 11/08/15 26/05/15 27/02/15 28/11/14 -
Price 1.57 1.76 2.09 1.47 1.59 1.70 1.61 -
P/RPS 0.52 0.55 0.65 0.45 0.60 0.75 0.73 -20.22%
P/EPS 7.66 9.10 9.94 4.97 11.58 17.00 22.49 -51.19%
EY 13.06 10.98 10.06 20.11 8.64 5.88 4.45 104.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.69 0.48 0.53 0.61 0.58 -9.41%

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