[WEIDA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 105.53%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 52,549 301,409 239,920 179,520 90,654 384,312 307,147 -69.21%
PBT 5,121 34,343 33,348 24,939 11,822 42,482 28,998 -68.55%
Tax -1,994 -14,242 -12,220 -8,419 -3,913 -16,367 -10,469 -66.92%
NP 3,127 20,101 21,128 16,520 7,909 26,115 18,529 -69.49%
-
NP to SH 2,628 18,135 20,006 15,711 7,644 26,023 18,395 -72.70%
-
Tax Rate 38.94% 41.47% 36.64% 33.76% 33.10% 38.53% 36.10% -
Total Cost 49,422 281,308 218,792 163,000 82,745 358,197 288,618 -69.19%
-
Net Worth 417,482 414,943 417,482 416,033 408,865 401,008 392,003 4.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 417,482 414,943 417,482 416,033 408,865 401,008 392,003 4.29%
NOSH 133,333 133,333 133,333 133,334 126,976 126,901 126,862 3.37%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.95% 6.67% 8.81% 9.20% 8.72% 6.80% 6.03% -
ROE 0.63% 4.37% 4.79% 3.78% 1.87% 6.49% 4.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.41 237.53 189.07 141.53 71.39 302.84 242.11 -69.22%
EPS 2.07 14.29 15.77 12.38 6.02 20.51 14.50 -72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.27 3.29 3.28 3.22 3.16 3.09 4.27%
Adjusted Per Share Value based on latest NOSH - 133,334
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.41 226.06 179.94 134.64 67.99 288.23 230.36 -69.21%
EPS 1.97 13.60 15.00 11.78 5.73 19.52 13.80 -72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1311 3.1121 3.1311 3.1203 3.0665 3.0076 2.94 4.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.96 1.86 1.76 1.55 1.50 1.78 1.97 -
P/RPS 4.73 0.78 0.93 1.10 2.10 0.59 0.81 224.62%
P/EPS 94.64 13.01 11.16 12.51 24.92 8.68 13.59 265.10%
EY 1.06 7.68 8.96 7.99 4.01 11.52 7.36 -72.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.53 0.47 0.47 0.56 0.64 -4.21%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 30/05/17 22/02/17 28/11/16 26/08/16 25/05/16 24/02/16 -
Price 1.92 1.85 1.88 1.60 1.57 1.57 1.76 -
P/RPS 4.64 0.78 0.99 1.13 2.20 0.52 0.73 243.52%
P/EPS 92.71 12.94 11.92 12.92 26.08 7.66 12.14 288.27%
EY 1.08 7.73 8.39 7.74 3.83 13.06 8.24 -74.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.57 0.49 0.49 0.50 0.57 1.16%

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