[WEIDA] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1.17%
YoY- 677.93%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 299,259 299,399 318,230 347,393 371,784 417,562 409,459 -18.84%
PBT 25,202 23,164 31,620 28,112 37,043 48,934 42,018 -28.85%
Tax -5,613 -6,587 -8,668 116,482 99,636 83,996 71,742 -
NP 19,589 16,577 22,952 144,594 136,679 132,930 113,760 -69.01%
-
NP to SH 16,436 15,489 22,144 147,868 146,155 148,136 135,440 -75.45%
-
Tax Rate 22.27% 28.44% 27.41% -414.35% -268.97% -171.65% -170.74% -
Total Cost 279,670 282,822 295,278 202,799 235,105 284,632 295,699 -3.64%
-
Net Worth 252,280 353,646 253,769 252,972 254,814 253,905 253,792 -0.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 252,280 353,646 253,769 252,972 254,814 253,905 253,792 -0.39%
NOSH 126,140 126,754 126,884 126,486 127,407 126,952 126,896 -0.39%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.55% 5.54% 7.21% 41.62% 36.76% 31.83% 27.78% -
ROE 6.51% 4.38% 8.73% 58.45% 57.36% 58.34% 53.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 237.24 236.20 250.80 274.65 291.81 328.91 322.67 -18.52%
EPS 13.03 12.22 17.45 116.90 114.71 116.69 106.73 -75.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.79 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 126,486
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 224.44 224.55 238.67 260.55 278.84 313.17 307.10 -18.84%
EPS 12.33 11.62 16.61 110.90 109.62 111.10 101.58 -75.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8921 2.6524 1.9033 1.8973 1.9111 1.9043 1.9035 -0.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.79 1.70 1.62 1.70 1.63 1.59 1.43 -
P/RPS 0.75 0.72 0.65 0.62 0.56 0.48 0.44 42.64%
P/EPS 13.74 13.91 9.28 1.45 1.42 1.36 1.34 371.30%
EY 7.28 7.19 10.77 68.77 70.38 73.39 74.64 -78.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.81 0.85 0.82 0.80 0.72 16.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 -
Price 1.61 1.96 1.58 1.67 1.70 1.47 1.71 -
P/RPS 0.68 0.83 0.63 0.61 0.58 0.45 0.53 18.05%
P/EPS 12.36 16.04 9.05 1.43 1.48 1.26 1.60 290.29%
EY 8.09 6.23 11.05 70.00 67.48 79.38 62.42 -74.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.79 0.84 0.85 0.74 0.86 -3.91%

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