[WEIDA] QoQ TTM 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- 6.11%
YoY- -88.75%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 367,552 333,841 292,800 299,259 299,399 318,230 347,393 3.84%
PBT 36,477 29,166 28,947 25,202 23,164 31,620 28,112 19.02%
Tax -10,551 -8,390 -8,986 -5,613 -6,587 -8,668 116,482 -
NP 25,926 20,776 19,961 19,589 16,577 22,952 144,594 -68.30%
-
NP to SH 22,971 17,417 17,068 16,436 15,489 22,144 147,868 -71.20%
-
Tax Rate 28.93% 28.77% 31.04% 22.27% 28.44% 27.41% -414.35% -
Total Cost 341,626 313,065 272,839 279,670 282,822 295,278 202,799 41.71%
-
Net Worth 388,483 379,710 355,071 252,280 353,646 253,769 252,972 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 388,483 379,710 355,071 252,280 353,646 253,769 252,972 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 7.05% 6.22% 6.82% 6.55% 5.54% 7.21% 41.62% -
ROE 5.91% 4.59% 4.81% 6.51% 4.38% 8.73% 58.45% -
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 289.51 262.88 230.89 237.24 236.20 250.80 274.65 3.58%
EPS 18.09 13.71 13.46 13.03 12.22 17.45 116.90 -71.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.99 2.80 2.00 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 275.66 250.38 219.60 224.44 224.55 238.67 260.55 3.84%
EPS 17.23 13.06 12.80 12.33 11.62 16.61 110.90 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9136 2.8478 2.663 1.8921 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 0.52 0.64 0.65 0.75 0.72 0.65 0.62 -11.09%
P/EPS 8.35 12.25 11.14 13.74 13.91 9.28 1.45 222.30%
EY 11.98 8.16 8.97 7.28 7.19 10.77 68.77 -68.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.54 0.90 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 0.51 0.60 0.74 0.68 0.83 0.63 0.61 -11.28%
P/EPS 8.12 11.59 12.63 12.36 16.04 9.05 1.43 219.29%
EY 12.31 8.63 7.92 8.09 6.23 11.05 70.00 -68.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.61 0.81 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