[WEIDA] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -102.17%
YoY- -113.01%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 69,200 78,379 80,534 71,286 88,031 107,542 104,925 -24.28%
PBT 6,094 10,871 4,901 1,298 14,550 7,363 13,832 -42.18%
Tax -1,744 -2,700 -333 -1,810 -3,825 122,450 -17,179 -78.32%
NP 4,350 8,171 4,568 -512 10,725 129,813 -3,347 -
-
NP to SH 3,828 7,550 4,339 -228 10,483 133,274 2,626 28.65%
-
Tax Rate 28.62% 24.84% 6.79% 139.45% 26.29% -1,663.04% 124.20% -
Total Cost 64,850 70,208 75,966 71,798 77,306 -22,271 108,272 -29.01%
-
Net Worth 353,646 253,769 252,972 254,814 253,905 253,792 126,870 98.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 353,646 253,769 252,972 254,814 253,905 253,792 126,870 98.43%
NOSH 126,754 126,884 126,486 127,407 126,952 126,896 126,870 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.29% 10.42% 5.67% -0.72% 12.18% 120.71% -3.19% -
ROE 1.08% 2.98% 1.72% -0.09% 4.13% 52.51% 2.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.59 61.77 63.67 55.95 69.34 84.75 82.70 -24.24%
EPS 3.02 5.95 3.42 -0.18 8.26 105.03 2.07 28.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.00 2.00 2.00 2.00 2.00 1.00 98.55%
Adjusted Per Share Value based on latest NOSH - 127,407
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.90 58.78 60.40 53.46 66.02 80.66 78.69 -24.28%
EPS 2.87 5.66 3.25 -0.17 7.86 99.96 1.97 28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6524 1.9033 1.8973 1.9111 1.9043 1.9035 0.9515 98.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.62 1.70 1.63 1.59 1.43 1.46 -
P/RPS 3.11 2.62 2.67 2.91 2.29 1.69 1.77 45.76%
P/EPS 56.29 27.23 49.56 -910.85 19.26 1.36 70.54 -14.00%
EY 1.78 3.67 2.02 -0.11 5.19 73.44 1.42 16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.85 0.82 0.80 0.72 1.46 -44.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 28/02/13 -
Price 1.96 1.58 1.67 1.70 1.47 1.71 1.37 -
P/RPS 3.59 2.56 2.62 3.04 2.12 2.02 1.66 67.47%
P/EPS 64.90 26.55 48.68 -949.97 17.80 1.63 66.19 -1.30%
EY 1.54 3.77 2.05 -0.11 5.62 61.42 1.51 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.84 0.85 0.74 0.86 1.37 -36.16%

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