[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -15.11%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 234,540 210,196 301,409 319,893 359,040 362,616 384,312 -28.02%
PBT 31,706 20,484 34,343 44,464 49,878 47,288 42,482 -17.70%
Tax -11,054 -7,976 -14,242 -16,293 -16,838 -15,652 -16,367 -23.00%
NP 20,652 12,508 20,101 28,170 33,040 31,636 26,115 -14.47%
-
NP to SH 18,528 10,512 18,135 26,674 31,422 30,576 26,023 -20.24%
-
Tax Rate 34.86% 38.94% 41.47% 36.64% 33.76% 33.10% 38.53% -
Total Cost 213,888 197,688 281,308 291,722 326,000 330,980 358,197 -29.06%
-
Net Worth 420,019 417,482 414,943 417,482 416,033 408,865 401,008 3.13%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 420,019 417,482 414,943 417,482 416,033 408,865 401,008 3.13%
NOSH 133,333 133,333 133,333 133,333 133,334 126,976 126,901 3.34%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.81% 5.95% 6.67% 8.81% 9.20% 8.72% 6.80% -
ROE 4.41% 2.52% 4.37% 6.39% 7.55% 7.48% 6.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 184.83 165.65 237.53 252.09 283.07 285.58 302.84 -28.02%
EPS 14.60 8.28 14.29 21.03 24.76 24.08 20.51 -20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.29 3.27 3.29 3.28 3.22 3.16 3.13%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 175.91 157.65 226.06 239.92 269.28 271.96 288.23 -28.02%
EPS 13.90 7.88 13.60 20.01 23.57 22.93 19.52 -20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1502 3.1311 3.1121 3.1311 3.1203 3.0665 3.0076 3.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.02 1.96 1.86 1.76 1.55 1.50 1.78 -
P/RPS 1.09 1.18 0.78 0.70 0.55 0.53 0.59 50.50%
P/EPS 13.83 23.66 13.01 8.37 6.26 6.23 8.68 36.37%
EY 7.23 4.23 7.68 11.94 15.98 16.05 11.52 -26.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.57 0.53 0.47 0.47 0.56 5.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 30/05/17 22/02/17 28/11/16 26/08/16 25/05/16 -
Price 1.90 1.92 1.85 1.88 1.60 1.57 1.57 -
P/RPS 1.03 1.16 0.78 0.75 0.57 0.55 0.52 57.65%
P/EPS 13.01 23.18 12.94 8.94 6.46 6.52 7.66 42.30%
EY 7.68 4.31 7.73 11.18 15.48 15.34 13.06 -29.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.57 0.49 0.49 0.50 9.11%

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