[WEIDA] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 17.74%
YoY- 82.61%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 322,930 249,551 234,892 245,210 239,159 263,304 301,409 4.70%
PBT 47,893 39,482 35,614 29,033 25,257 27,642 34,343 24.79%
Tax -16,161 -14,284 -13,423 -10,675 -11,350 -12,323 -14,242 8.78%
NP 31,732 25,198 22,191 18,358 13,907 15,319 20,101 35.53%
-
NP to SH 29,769 23,957 20,348 16,004 11,688 13,119 18,135 39.11%
-
Tax Rate 33.74% 36.18% 37.69% 36.77% 44.94% 44.58% 41.47% -
Total Cost 291,198 224,353 212,701 226,852 225,252 247,985 281,308 2.32%
-
Net Worth 453,011 437,784 431,439 428,901 420,019 417,482 414,943 6.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 453,011 437,784 431,439 428,901 420,019 417,482 414,943 6.02%
NOSH 133,333 133,333 133,333 133,333 133,333 133,333 133,333 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.83% 10.10% 9.45% 7.49% 5.81% 5.82% 6.67% -
ROE 6.57% 5.47% 4.72% 3.73% 2.78% 3.14% 4.37% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 254.49 196.66 185.11 193.24 188.47 207.50 237.53 4.70%
EPS 23.46 18.88 16.04 12.61 9.21 10.34 14.29 39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.45 3.40 3.38 3.31 3.29 3.27 6.02%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 242.20 187.16 176.17 183.91 179.37 197.48 226.06 4.70%
EPS 22.33 17.97 15.26 12.00 8.77 9.84 13.60 39.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3976 3.2834 3.2358 3.2168 3.1502 3.1311 3.1121 6.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.35 2.25 2.29 1.91 2.02 1.96 1.86 -
P/RPS 0.92 1.14 1.24 0.99 1.07 0.94 0.78 11.62%
P/EPS 10.02 11.92 14.28 15.14 21.93 18.96 13.01 -15.96%
EY 9.98 8.39 7.00 6.60 4.56 5.27 7.68 19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.67 0.57 0.61 0.60 0.57 10.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 30/05/18 13/02/18 28/11/17 22/08/17 30/05/17 -
Price 2.39 2.17 2.25 2.24 1.90 1.92 1.85 -
P/RPS 0.94 1.10 1.22 1.16 1.01 0.93 0.78 13.23%
P/EPS 10.19 11.49 14.03 17.76 20.63 18.57 12.94 -14.71%
EY 9.82 8.70 7.13 5.63 4.85 5.38 7.73 17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.66 0.66 0.57 0.58 0.57 11.36%

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