[WEIDA] QoQ Cumulative 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- 27.34%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 117,270 52,549 301,409 239,920 179,520 90,654 384,312 -54.64%
PBT 15,853 5,121 34,343 33,348 24,939 11,822 42,482 -48.13%
Tax -5,527 -1,994 -14,242 -12,220 -8,419 -3,913 -16,367 -51.47%
NP 10,326 3,127 20,101 21,128 16,520 7,909 26,115 -46.09%
-
NP to SH 9,264 2,628 18,135 20,006 15,711 7,644 26,023 -49.73%
-
Tax Rate 34.86% 38.94% 41.47% 36.64% 33.76% 33.10% 38.53% -
Total Cost 106,944 49,422 281,308 218,792 163,000 82,745 358,197 -55.29%
-
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 2.21% 0.63% 4.37% 4.79% 3.78% 1.87% 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 92.42 41.41 237.53 189.07 141.53 71.39 302.84 -54.63%
EPS 7.30 2.07 14.29 15.77 12.38 6.02 20.51 -49.74%
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 87.95 39.41 226.06 179.94 134.64 67.99 288.23 -54.64%
EPS 6.95 1.97 13.60 15.00 11.78 5.73 19.52 -49.73%
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 2.19 4.73 0.78 0.93 1.10 2.10 0.59 139.54%
P/EPS 27.67 94.64 13.01 11.16 12.51 24.92 8.68 116.44%
EY 3.61 1.06 7.68 8.96 7.99 4.01 11.52 -53.83%
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 2.06 4.64 0.78 0.99 1.13 2.20 0.52 150.15%
P/EPS 26.03 92.71 12.94 11.92 12.92 26.08 7.66 125.86%
EY 3.84 1.08 7.73 8.39 7.74 3.83 13.06 -55.74%
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