[WEIDA] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -85.02%
YoY- -83.65%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 292,800 299,259 299,399 318,230 347,393 371,784 417,562 -21.02%
PBT 28,947 25,202 23,164 31,620 28,112 37,043 48,934 -29.46%
Tax -8,986 -5,613 -6,587 -8,668 116,482 99,636 83,996 -
NP 19,961 19,589 16,577 22,952 144,594 136,679 132,930 -71.65%
-
NP to SH 17,068 16,436 15,489 22,144 147,868 146,155 148,136 -76.22%
-
Tax Rate 31.04% 22.27% 28.44% 27.41% -414.35% -268.97% -171.65% -
Total Cost 272,839 279,670 282,822 295,278 202,799 235,105 284,632 -2.77%
-
Net Worth 355,071 252,280 353,646 253,769 252,972 254,814 253,905 24.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 355,071 252,280 353,646 253,769 252,972 254,814 253,905 24.97%
NOSH 126,811 126,140 126,754 126,884 126,486 127,407 126,952 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.82% 6.55% 5.54% 7.21% 41.62% 36.76% 31.83% -
ROE 4.81% 6.51% 4.38% 8.73% 58.45% 57.36% 58.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 230.89 237.24 236.20 250.80 274.65 291.81 328.91 -20.96%
EPS 13.46 13.03 12.22 17.45 116.90 114.71 116.69 -76.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 2.79 2.00 2.00 2.00 2.00 25.06%
Adjusted Per Share Value based on latest NOSH - 126,884
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 219.60 224.44 224.55 238.67 260.55 278.84 313.17 -21.02%
EPS 12.80 12.33 11.62 16.61 110.90 109.62 111.10 -76.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.663 1.8921 2.6524 1.9033 1.8973 1.9111 1.9043 24.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.79 1.70 1.62 1.70 1.63 1.59 -
P/RPS 0.65 0.75 0.72 0.65 0.62 0.56 0.48 22.33%
P/EPS 11.14 13.74 13.91 9.28 1.45 1.42 1.36 304.79%
EY 8.97 7.28 7.19 10.77 68.77 70.38 73.39 -75.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.90 0.61 0.81 0.85 0.82 0.80 -22.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 -
Price 1.70 1.61 1.96 1.58 1.67 1.70 1.47 -
P/RPS 0.74 0.68 0.83 0.63 0.61 0.58 0.45 39.19%
P/EPS 12.63 12.36 16.04 9.05 1.43 1.48 1.26 362.94%
EY 7.92 8.09 6.23 11.05 70.00 67.48 79.38 -78.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.70 0.79 0.84 0.85 0.74 -12.05%

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