[WEIDA] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -27.66%
YoY- -45.98%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 234,892 245,210 239,159 263,304 301,409 317,085 360,704 -24.88%
PBT 35,614 29,033 25,257 27,642 34,343 46,832 47,566 -17.55%
Tax -13,423 -10,675 -11,350 -12,323 -14,242 -18,118 -17,774 -17.08%
NP 22,191 18,358 13,907 15,319 20,101 28,714 29,792 -17.84%
-
NP to SH 20,348 16,004 11,688 13,119 18,135 27,634 28,393 -19.93%
-
Tax Rate 37.69% 36.77% 44.94% 44.58% 41.47% 38.69% 37.37% -
Total Cost 212,701 226,852 225,252 247,985 281,308 288,371 330,912 -25.54%
-
Net Worth 431,439 428,901 420,019 417,482 414,943 417,482 416,033 2.45%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 431,439 428,901 420,019 417,482 414,943 417,482 416,033 2.45%
NOSH 133,333 133,333 133,333 133,333 133,333 126,894 126,839 3.38%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.45% 7.49% 5.81% 5.82% 6.67% 9.06% 8.26% -
ROE 4.72% 3.73% 2.78% 3.14% 4.37% 6.62% 6.82% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 185.11 193.24 188.47 207.50 237.53 249.88 284.38 -24.91%
EPS 16.04 12.61 9.21 10.34 14.29 21.78 22.38 -19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.38 3.31 3.29 3.27 3.29 3.28 2.42%
Adjusted Per Share Value based on latest NOSH - 133,333
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 176.17 183.91 179.37 197.48 226.06 237.81 270.53 -24.89%
EPS 15.26 12.00 8.77 9.84 13.60 20.73 21.29 -19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2358 3.2168 3.1502 3.1311 3.1121 3.1311 3.1203 2.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.29 1.91 2.02 1.96 1.86 1.76 1.55 -
P/RPS 1.24 0.99 1.07 0.94 0.78 0.70 0.55 72.02%
P/EPS 14.28 15.14 21.93 18.96 13.01 8.08 6.92 62.15%
EY 7.00 6.60 4.56 5.27 7.68 12.37 14.44 -38.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.61 0.60 0.57 0.53 0.47 26.69%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 13/02/18 28/11/17 22/08/17 30/05/17 22/02/17 28/11/16 -
Price 2.25 2.24 1.90 1.92 1.85 1.88 1.60 -
P/RPS 1.22 1.16 1.01 0.93 0.78 0.75 0.56 68.13%
P/EPS 14.03 17.76 20.63 18.57 12.94 8.63 7.15 56.80%
EY 7.13 5.63 4.85 5.38 7.73 11.58 13.99 -36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.57 0.58 0.57 0.57 0.49 21.98%

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