[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.13%
YoY- 574.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 280,692 276,800 318,230 319,801 318,634 352,124 409,459 -22.23%
PBT 18,860 24,376 31,620 27,665 31,696 58,200 41,558 -40.91%
Tax -5,160 -6,976 -8,668 -7,957 -11,270 -15,300 108,393 -
NP 13,700 17,400 22,952 19,708 20,426 42,900 149,951 -79.68%
-
NP to SH 9,094 15,312 22,144 19,458 20,510 41,932 153,863 -84.80%
-
Tax Rate 27.36% 28.62% 27.41% 28.76% 35.56% 26.29% -260.82% -
Total Cost 266,992 259,400 295,278 300,093 298,208 309,224 259,508 1.91%
-
Net Worth 351,820 353,646 350,318 253,786 253,935 253,905 345,138 1.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 351,820 353,646 350,318 253,786 253,935 253,905 345,138 1.28%
NOSH 127,011 126,754 126,926 126,893 126,967 126,952 126,889 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.88% 6.29% 7.21% 6.16% 6.41% 12.18% 36.62% -
ROE 2.58% 4.33% 6.32% 7.67% 8.08% 16.51% 44.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 221.00 218.37 250.72 252.02 250.96 277.37 322.69 -22.28%
EPS 7.16 12.08 17.45 15.33 16.16 33.04 121.25 -84.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.79 2.76 2.00 2.00 2.00 2.72 1.22%
Adjusted Per Share Value based on latest NOSH - 126,486
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 210.52 207.60 238.67 239.85 238.98 264.09 307.10 -22.23%
EPS 6.82 11.48 16.61 14.59 15.38 31.45 115.40 -84.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6387 2.6524 2.6274 1.9034 1.9045 1.9043 2.5885 1.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.79 1.70 1.62 1.70 1.63 1.59 1.43 -
P/RPS 0.81 0.78 0.65 0.67 0.65 0.57 0.44 50.15%
P/EPS 25.00 14.07 9.29 11.09 10.09 4.81 1.18 664.24%
EY 4.00 7.11 10.77 9.02 9.91 20.77 84.80 -86.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.59 0.85 0.82 0.80 0.53 14.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 -
Price 1.61 1.96 1.58 1.67 1.70 1.47 1.71 -
P/RPS 0.73 0.90 0.63 0.66 0.68 0.53 0.53 23.76%
P/EPS 22.49 16.23 9.06 10.89 10.52 4.45 1.41 532.57%
EY 4.45 6.16 11.04 9.18 9.50 22.47 70.91 -84.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.57 0.84 0.85 0.74 0.63 -5.35%

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