[WEIDA] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.32%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 360,704 372,055 384,312 426,567 396,623 367,552 333,841 5.28%
PBT 47,566 40,899 42,482 40,088 39,591 36,477 29,166 38.42%
Tax -17,774 -16,375 -16,367 -12,573 -12,822 -10,551 -8,390 64.72%
NP 29,792 24,524 26,115 27,515 26,769 25,926 20,776 27.07%
-
NP to SH 28,393 24,285 26,023 26,294 26,211 22,971 17,417 38.39%
-
Tax Rate 37.37% 40.04% 38.53% 31.36% 32.39% 28.93% 28.77% -
Total Cost 330,912 347,531 358,197 399,052 369,854 341,626 313,065 3.75%
-
Net Worth 416,033 408,865 400,637 392,383 387,017 388,483 379,710 6.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 416,033 408,865 400,637 392,383 387,017 388,483 379,710 6.26%
NOSH 126,839 126,976 126,783 126,984 126,891 126,955 126,993 -0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.26% 6.59% 6.80% 6.45% 6.75% 7.05% 6.22% -
ROE 6.82% 5.94% 6.50% 6.70% 6.77% 5.91% 4.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 284.38 293.01 303.12 335.92 312.57 289.51 262.88 5.36%
EPS 22.38 19.13 20.53 20.71 20.66 18.09 13.71 38.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.22 3.16 3.09 3.05 3.06 2.99 6.34%
Adjusted Per Share Value based on latest NOSH - 126,984
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 270.53 279.04 288.23 319.93 297.47 275.66 250.38 5.28%
EPS 21.29 18.21 19.52 19.72 19.66 17.23 13.06 38.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1203 3.0665 3.0048 2.9429 2.9026 2.9136 2.8478 6.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.55 1.50 1.78 1.97 1.52 1.51 1.68 -
P/RPS 0.55 0.51 0.59 0.59 0.49 0.52 0.64 -9.58%
P/EPS 6.92 7.84 8.67 9.51 7.36 8.35 12.25 -31.59%
EY 14.44 12.75 11.53 10.51 13.59 11.98 8.16 46.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.56 0.64 0.50 0.49 0.56 -10.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 25/05/16 24/02/16 24/11/15 11/08/15 26/05/15 -
Price 1.60 1.57 1.57 1.76 2.09 1.47 1.59 -
P/RPS 0.56 0.54 0.52 0.52 0.67 0.51 0.60 -4.48%
P/EPS 7.15 8.21 7.65 8.50 10.12 8.12 11.59 -27.46%
EY 13.99 12.18 13.07 11.76 9.88 12.31 8.63 37.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.57 0.69 0.48 0.53 -5.08%

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