[WEIDA] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 14.1%
YoY- 59.47%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 372,055 384,312 426,567 396,623 367,552 333,841 292,800 17.33%
PBT 40,899 42,482 40,088 39,591 36,477 29,166 28,947 25.94%
Tax -16,375 -16,367 -12,573 -12,822 -10,551 -8,390 -8,986 49.24%
NP 24,524 26,115 27,515 26,769 25,926 20,776 19,961 14.72%
-
NP to SH 24,285 26,023 26,294 26,211 22,971 17,417 17,068 26.53%
-
Tax Rate 40.04% 38.53% 31.36% 32.39% 28.93% 28.77% 31.04% -
Total Cost 347,531 358,197 399,052 369,854 341,626 313,065 272,839 17.52%
-
Net Worth 408,865 400,637 392,383 387,017 388,483 379,710 355,071 9.87%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 408,865 400,637 392,383 387,017 388,483 379,710 355,071 9.87%
NOSH 126,976 126,783 126,984 126,891 126,955 126,993 126,811 0.08%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.59% 6.80% 6.45% 6.75% 7.05% 6.22% 6.82% -
ROE 5.94% 6.50% 6.70% 6.77% 5.91% 4.59% 4.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 293.01 303.12 335.92 312.57 289.51 262.88 230.89 17.23%
EPS 19.13 20.53 20.71 20.66 18.09 13.71 13.46 26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.16 3.09 3.05 3.06 2.99 2.80 9.77%
Adjusted Per Share Value based on latest NOSH - 126,891
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 279.04 288.23 319.93 297.47 275.66 250.38 219.60 17.33%
EPS 18.21 19.52 19.72 19.66 17.23 13.06 12.80 26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0665 3.0048 2.9429 2.9026 2.9136 2.8478 2.663 9.87%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.50 1.78 1.97 1.52 1.51 1.68 1.50 -
P/RPS 0.51 0.59 0.59 0.49 0.52 0.64 0.65 -14.94%
P/EPS 7.84 8.67 9.51 7.36 8.35 12.25 11.14 -20.89%
EY 12.75 11.53 10.51 13.59 11.98 8.16 8.97 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.64 0.50 0.49 0.56 0.54 -8.84%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 24/02/16 24/11/15 11/08/15 26/05/15 27/02/15 -
Price 1.57 1.57 1.76 2.09 1.47 1.59 1.70 -
P/RPS 0.54 0.52 0.52 0.67 0.51 0.60 0.74 -18.96%
P/EPS 8.21 7.65 8.50 10.12 8.12 11.59 12.63 -24.97%
EY 12.18 13.07 11.76 9.88 12.31 8.63 7.92 33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.57 0.69 0.48 0.53 0.61 -13.59%

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