[WEIDA] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -2.67%
YoY- 5.1%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 239,159 263,304 301,409 317,085 360,704 372,055 384,312 -27.08%
PBT 25,257 27,642 34,343 46,832 47,566 40,899 42,482 -29.27%
Tax -11,350 -12,323 -14,242 -18,118 -17,774 -16,375 -16,367 -21.63%
NP 13,907 15,319 20,101 28,714 29,792 24,524 26,115 -34.27%
-
NP to SH 11,688 13,119 18,135 27,634 28,393 24,285 26,023 -41.32%
-
Tax Rate 44.94% 44.58% 41.47% 38.69% 37.37% 40.04% 38.53% -
Total Cost 225,252 247,985 281,308 288,371 330,912 347,531 358,197 -26.57%
-
Net Worth 420,019 417,482 414,943 417,482 416,033 408,865 400,637 3.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 420,019 417,482 414,943 417,482 416,033 408,865 400,637 3.19%
NOSH 133,333 133,333 133,333 126,894 126,839 126,976 126,783 3.41%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.81% 5.82% 6.67% 9.06% 8.26% 6.59% 6.80% -
ROE 2.78% 3.14% 4.37% 6.62% 6.82% 5.94% 6.50% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 188.47 207.50 237.53 249.88 284.38 293.01 303.12 -27.13%
EPS 9.21 10.34 14.29 21.78 22.38 19.13 20.53 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.29 3.27 3.29 3.28 3.22 3.16 3.13%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 179.37 197.48 226.06 237.81 270.53 279.04 288.23 -27.08%
EPS 8.77 9.84 13.60 20.73 21.29 18.21 19.52 -41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1502 3.1311 3.1121 3.1311 3.1203 3.0665 3.0048 3.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.02 1.96 1.86 1.76 1.55 1.50 1.78 -
P/RPS 1.07 0.94 0.78 0.70 0.55 0.51 0.59 48.66%
P/EPS 21.93 18.96 13.01 8.08 6.92 7.84 8.67 85.53%
EY 4.56 5.27 7.68 12.37 14.44 12.75 11.53 -46.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.57 0.53 0.47 0.47 0.56 5.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 30/05/17 22/02/17 28/11/16 26/08/16 25/05/16 -
Price 1.90 1.92 1.85 1.88 1.60 1.57 1.57 -
P/RPS 1.01 0.93 0.78 0.75 0.56 0.54 0.52 55.60%
P/EPS 20.63 18.57 12.94 8.63 7.15 8.21 7.65 93.62%
EY 4.85 5.38 7.73 11.58 13.99 12.18 13.07 -48.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.57 0.49 0.49 0.50 9.11%

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