[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 22.61%
YoY- 137.33%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 410,616 268,832 234,892 244,961 234,540 210,196 301,409 22.86%
PBT 56,264 35,956 35,614 37,384 31,706 20,484 34,343 38.93%
Tax -16,532 -11,420 -13,423 -11,537 -11,054 -7,976 -14,242 10.44%
NP 39,732 24,536 22,191 25,846 20,652 12,508 20,101 57.43%
-
NP to SH 37,368 24,948 20,348 23,833 18,528 10,512 18,135 61.85%
-
Tax Rate 29.38% 31.76% 37.69% 30.86% 34.86% 38.94% 41.47% -
Total Cost 370,884 244,296 212,701 219,114 213,888 197,688 281,308 20.21%
-
Net Worth 453,011 437,784 431,439 428,901 420,019 417,482 414,943 6.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 453,011 437,784 431,439 428,901 420,019 417,482 414,943 6.02%
NOSH 133,333 133,333 133,333 133,333 133,333 133,333 133,333 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.68% 9.13% 9.45% 10.55% 8.81% 5.95% 6.67% -
ROE 8.25% 5.70% 4.72% 5.56% 4.41% 2.52% 4.37% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 323.59 211.86 185.11 193.04 184.83 165.65 237.53 22.86%
EPS 29.46 19.68 16.03 18.79 14.60 8.28 14.29 61.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.45 3.40 3.38 3.31 3.29 3.27 6.02%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 307.96 201.62 176.17 183.72 175.91 157.65 226.06 22.86%
EPS 28.03 18.71 15.26 17.88 13.90 7.88 13.60 61.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3976 3.2834 3.2358 3.2168 3.1502 3.1311 3.1121 6.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.35 2.25 2.29 1.91 2.02 1.96 1.86 -
P/RPS 0.73 1.06 1.24 0.99 1.09 1.18 0.78 -4.31%
P/EPS 7.98 11.44 14.28 10.17 13.83 23.66 13.01 -27.78%
EY 12.53 8.74 7.00 9.83 7.23 4.23 7.68 38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.67 0.57 0.61 0.60 0.57 10.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 30/05/18 13/02/18 28/11/17 22/08/17 30/05/17 -
Price 2.39 2.17 2.25 2.24 1.90 1.92 1.85 -
P/RPS 0.74 1.02 1.22 1.16 1.03 1.16 0.78 -3.44%
P/EPS 8.12 11.04 14.03 11.93 13.01 23.18 12.94 -26.68%
EY 12.32 9.06 7.13 8.38 7.68 4.31 7.73 36.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.66 0.66 0.57 0.58 0.57 11.36%

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