[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -85.51%
YoY- -65.62%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 234,892 183,721 117,270 52,549 301,409 239,920 179,520 19.64%
PBT 35,614 28,038 15,853 5,121 34,343 33,348 24,939 26.83%
Tax -13,423 -8,653 -5,527 -1,994 -14,242 -12,220 -8,419 36.51%
NP 22,191 19,385 10,326 3,127 20,101 21,128 16,520 21.76%
-
NP to SH 20,348 17,875 9,264 2,628 18,135 20,006 15,711 18.83%
-
Tax Rate 37.69% 30.86% 34.86% 38.94% 41.47% 36.64% 33.76% -
Total Cost 212,701 164,336 106,944 49,422 281,308 218,792 163,000 19.43%
-
Net Worth 431,439 428,901 420,019 417,482 414,943 417,482 416,033 2.45%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 431,439 428,901 420,019 417,482 414,943 417,482 416,033 2.45%
NOSH 133,333 133,333 133,333 133,333 133,333 133,333 133,334 -0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.45% 10.55% 8.81% 5.95% 6.67% 8.81% 9.20% -
ROE 4.72% 4.17% 2.21% 0.63% 4.37% 4.79% 3.78% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 185.11 144.78 92.42 41.41 237.53 189.07 141.53 19.61%
EPS 16.03 14.09 7.30 2.07 14.29 15.77 12.38 18.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.38 3.31 3.29 3.27 3.29 3.28 2.42%
Adjusted Per Share Value based on latest NOSH - 133,333
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 176.17 137.79 87.95 39.41 226.06 179.94 134.64 19.64%
EPS 15.26 13.41 6.95 1.97 13.60 15.00 11.78 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2358 3.2168 3.1502 3.1311 3.1121 3.1311 3.1203 2.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.29 1.91 2.02 1.96 1.86 1.76 1.55 -
P/RPS 1.24 1.32 2.19 4.73 0.78 0.93 1.10 8.32%
P/EPS 14.28 13.56 27.67 94.64 13.01 11.16 12.51 9.23%
EY 7.00 7.38 3.61 1.06 7.68 8.96 7.99 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.61 0.60 0.57 0.53 0.47 26.69%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 13/02/18 28/11/17 22/08/17 30/05/17 22/02/17 28/11/16 -
Price 2.25 2.24 1.90 1.92 1.85 1.88 1.60 -
P/RPS 1.22 1.55 2.06 4.64 0.78 0.99 1.13 5.24%
P/EPS 14.03 15.90 26.03 92.71 12.94 11.92 12.92 5.65%
EY 7.13 6.29 3.84 1.08 7.73 8.39 7.74 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.57 0.58 0.57 0.57 0.49 21.98%

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