[WEIDA] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 18.77%
YoY- 145.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 77,165 104,019 100,217 102,911 119,420 74,075 71,146 5.55%
PBT 13,484 9,143 6,450 13,405 11,090 8,646 3,336 153.52%
Tax -5,898 -3,457 -3,107 -3,905 -2,104 -3,706 -836 267.40%
NP 7,586 5,686 3,343 9,500 8,986 4,940 2,500 109.45%
-
NP to SH 7,628 5,054 3,959 9,382 7,899 4,971 719 382.12%
-
Tax Rate 43.74% 37.81% 48.17% 29.13% 18.97% 42.86% 25.06% -
Total Cost 69,579 98,333 96,874 93,411 110,434 69,135 68,646 0.90%
-
Net Worth 400,637 392,383 387,017 388,483 379,710 355,071 349,408 9.54%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 400,637 392,383 387,017 388,483 379,710 355,071 349,408 9.54%
NOSH 126,783 126,984 126,891 126,955 126,993 126,811 126,140 0.33%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.83% 5.47% 3.34% 9.23% 7.52% 6.67% 3.51% -
ROE 1.90% 1.29% 1.02% 2.42% 2.08% 1.40% 0.21% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.86 81.91 78.98 81.06 94.04 58.41 56.40 5.19%
EPS 6.01 3.98 3.12 7.39 6.22 3.92 0.57 380.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.09 3.05 3.06 2.99 2.80 2.77 9.17%
Adjusted Per Share Value based on latest NOSH - 126,955
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 57.87 78.01 75.16 77.18 89.57 55.56 53.36 5.55%
EPS 5.72 3.79 2.97 7.04 5.92 3.73 0.54 381.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0048 2.9429 2.9026 2.9136 2.8478 2.663 2.6206 9.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.78 1.97 1.52 1.51 1.68 1.50 1.79 -
P/RPS 2.92 2.40 1.92 1.86 1.79 2.57 3.17 -5.32%
P/EPS 29.59 49.50 48.72 20.43 27.01 38.27 314.04 -79.26%
EY 3.38 2.02 2.05 4.89 3.70 2.61 0.32 380.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.50 0.49 0.56 0.54 0.65 -9.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 24/11/15 11/08/15 26/05/15 27/02/15 28/11/14 -
Price 1.57 1.76 2.09 1.47 1.59 1.70 1.61 -
P/RPS 2.58 2.15 2.65 1.81 1.69 2.91 2.85 -6.41%
P/EPS 26.09 44.22 66.99 19.89 25.56 43.37 282.46 -79.53%
EY 3.83 2.26 1.49 5.03 3.91 2.31 0.35 392.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.69 0.48 0.53 0.61 0.58 -9.41%

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