[WEIDA] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -81.22%
YoY- 415.35%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 102,911 119,420 74,075 71,146 69,200 78,379 80,534 17.81%
PBT 13,405 11,090 8,646 3,336 6,094 10,871 4,901 95.93%
Tax -3,905 -2,104 -3,706 -836 -1,744 -2,700 -333 418.49%
NP 9,500 8,986 4,940 2,500 4,350 8,171 4,568 63.14%
-
NP to SH 9,382 7,899 4,971 719 3,828 7,550 4,339 67.44%
-
Tax Rate 29.13% 18.97% 42.86% 25.06% 28.62% 24.84% 6.79% -
Total Cost 93,411 110,434 69,135 68,646 64,850 70,208 75,966 14.81%
-
Net Worth 388,483 379,710 355,071 349,408 353,646 253,769 252,972 33.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 388,483 379,710 355,071 349,408 353,646 253,769 252,972 33.21%
NOSH 126,955 126,993 126,811 126,140 126,754 126,884 126,486 0.24%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.23% 7.52% 6.67% 3.51% 6.29% 10.42% 5.67% -
ROE 2.42% 2.08% 1.40% 0.21% 1.08% 2.98% 1.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.06 94.04 58.41 56.40 54.59 61.77 63.67 17.51%
EPS 7.39 6.22 3.92 0.57 3.02 5.95 3.42 67.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.99 2.80 2.77 2.79 2.00 2.00 32.88%
Adjusted Per Share Value based on latest NOSH - 126,140
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 77.18 89.57 55.56 53.36 51.90 58.78 60.40 17.80%
EPS 7.04 5.92 3.73 0.54 2.87 5.66 3.25 67.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9136 2.8478 2.663 2.6206 2.6524 1.9033 1.8973 33.21%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.51 1.68 1.50 1.79 1.70 1.62 1.70 -
P/RPS 1.86 1.79 2.57 3.17 3.11 2.62 2.67 -21.46%
P/EPS 20.43 27.01 38.27 314.04 56.29 27.23 49.56 -44.70%
EY 4.89 3.70 2.61 0.32 1.78 3.67 2.02 80.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.54 0.65 0.61 0.81 0.85 -30.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 11/08/15 26/05/15 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 -
Price 1.47 1.59 1.70 1.61 1.96 1.58 1.67 -
P/RPS 1.81 1.69 2.91 2.85 3.59 2.56 2.62 -21.90%
P/EPS 19.89 25.56 43.37 282.46 64.90 26.55 48.68 -45.02%
EY 5.03 3.91 2.31 0.35 1.54 3.77 2.05 82.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.61 0.58 0.70 0.79 0.84 -31.20%

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