[WEIDA] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -49.3%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 119,420 74,075 71,146 69,200 78,379 80,534 71,286 41.09%
PBT 11,090 8,646 3,336 6,094 10,871 4,901 1,298 318.47%
Tax -2,104 -3,706 -836 -1,744 -2,700 -333 -1,810 10.56%
NP 8,986 4,940 2,500 4,350 8,171 4,568 -512 -
-
NP to SH 7,899 4,971 719 3,828 7,550 4,339 -228 -
-
Tax Rate 18.97% 42.86% 25.06% 28.62% 24.84% 6.79% 139.45% -
Total Cost 110,434 69,135 68,646 64,850 70,208 75,966 71,798 33.28%
-
Net Worth 379,710 355,071 349,408 353,646 253,769 252,972 254,814 30.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 379,710 355,071 349,408 353,646 253,769 252,972 254,814 30.49%
NOSH 126,993 126,811 126,140 126,754 126,884 126,486 127,407 -0.21%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.52% 6.67% 3.51% 6.29% 10.42% 5.67% -0.72% -
ROE 2.08% 1.40% 0.21% 1.08% 2.98% 1.72% -0.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 94.04 58.41 56.40 54.59 61.77 63.67 55.95 41.40%
EPS 6.22 3.92 0.57 3.02 5.95 3.42 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.80 2.77 2.79 2.00 2.00 2.00 30.77%
Adjusted Per Share Value based on latest NOSH - 126,754
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 89.57 55.56 53.36 51.90 58.78 60.40 53.46 41.11%
EPS 5.92 3.73 0.54 2.87 5.66 3.25 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8478 2.663 2.6206 2.6524 1.9033 1.8973 1.9111 30.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.68 1.50 1.79 1.70 1.62 1.70 1.63 -
P/RPS 1.79 2.57 3.17 3.11 2.62 2.67 2.91 -27.69%
P/EPS 27.01 38.27 314.04 56.29 27.23 49.56 -910.85 -
EY 3.70 2.61 0.32 1.78 3.67 2.02 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.65 0.61 0.81 0.85 0.82 -22.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 -
Price 1.59 1.70 1.61 1.96 1.58 1.67 1.70 -
P/RPS 1.69 2.91 2.85 3.59 2.56 2.62 3.04 -32.41%
P/EPS 25.56 43.37 282.46 64.90 26.55 48.68 -949.97 -
EY 3.91 2.31 0.35 1.54 3.77 2.05 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.58 0.70 0.79 0.84 0.85 -27.03%

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