[WEIDA] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 74.0%
YoY- -94.33%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 74,075 71,146 69,200 78,379 80,534 71,286 88,031 -10.84%
PBT 8,646 3,336 6,094 10,871 4,901 1,298 14,550 -29.25%
Tax -3,706 -836 -1,744 -2,700 -333 -1,810 -3,825 -2.07%
NP 4,940 2,500 4,350 8,171 4,568 -512 10,725 -40.27%
-
NP to SH 4,971 719 3,828 7,550 4,339 -228 10,483 -39.10%
-
Tax Rate 42.86% 25.06% 28.62% 24.84% 6.79% 139.45% 26.29% -
Total Cost 69,135 68,646 64,850 70,208 75,966 71,798 77,306 -7.15%
-
Net Worth 355,071 349,408 353,646 253,769 252,972 254,814 253,905 24.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 355,071 349,408 353,646 253,769 252,972 254,814 253,905 24.97%
NOSH 126,811 126,140 126,754 126,884 126,486 127,407 126,952 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.67% 3.51% 6.29% 10.42% 5.67% -0.72% 12.18% -
ROE 1.40% 0.21% 1.08% 2.98% 1.72% -0.09% 4.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.41 56.40 54.59 61.77 63.67 55.95 69.34 -10.77%
EPS 3.92 0.57 3.02 5.95 3.42 -0.18 8.26 -39.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.77 2.79 2.00 2.00 2.00 2.00 25.06%
Adjusted Per Share Value based on latest NOSH - 126,884
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.56 53.36 51.90 58.78 60.40 53.46 66.02 -10.83%
EPS 3.73 0.54 2.87 5.66 3.25 -0.17 7.86 -39.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.663 2.6206 2.6524 1.9033 1.8973 1.9111 1.9043 24.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.79 1.70 1.62 1.70 1.63 1.59 -
P/RPS 2.57 3.17 3.11 2.62 2.67 2.91 2.29 7.97%
P/EPS 38.27 314.04 56.29 27.23 49.56 -910.85 19.26 57.85%
EY 2.61 0.32 1.78 3.67 2.02 -0.11 5.19 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.61 0.81 0.85 0.82 0.80 -22.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 -
Price 1.70 1.61 1.96 1.58 1.67 1.70 1.47 -
P/RPS 2.91 2.85 3.59 2.56 2.62 3.04 2.12 23.43%
P/EPS 43.37 282.46 64.90 26.55 48.68 -949.97 17.80 80.77%
EY 2.31 0.35 1.54 3.77 2.05 -0.11 5.62 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.70 0.79 0.84 0.85 0.74 -12.05%

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