[WEIDA] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 2.04%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 426,567 396,623 367,552 333,841 292,800 299,259 299,399 26.53%
PBT 40,088 39,591 36,477 29,166 28,947 25,202 23,164 44.00%
Tax -12,573 -12,822 -10,551 -8,390 -8,986 -5,613 -6,587 53.69%
NP 27,515 26,769 25,926 20,776 19,961 19,589 16,577 40.05%
-
NP to SH 26,294 26,211 22,971 17,417 17,068 16,436 15,489 42.16%
-
Tax Rate 31.36% 32.39% 28.93% 28.77% 31.04% 22.27% 28.44% -
Total Cost 399,052 369,854 341,626 313,065 272,839 279,670 282,822 25.72%
-
Net Worth 392,383 387,017 388,483 379,710 355,071 252,280 353,646 7.15%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 392,383 387,017 388,483 379,710 355,071 252,280 353,646 7.15%
NOSH 126,984 126,891 126,955 126,993 126,811 126,140 126,754 0.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.45% 6.75% 7.05% 6.22% 6.82% 6.55% 5.54% -
ROE 6.70% 6.77% 5.91% 4.59% 4.81% 6.51% 4.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 335.92 312.57 289.51 262.88 230.89 237.24 236.20 26.38%
EPS 20.71 20.66 18.09 13.71 13.46 13.03 12.22 42.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.05 3.06 2.99 2.80 2.00 2.79 7.02%
Adjusted Per Share Value based on latest NOSH - 126,993
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 319.93 297.47 275.66 250.38 219.60 224.44 224.55 26.53%
EPS 19.72 19.66 17.23 13.06 12.80 12.33 11.62 42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9429 2.9026 2.9136 2.8478 2.663 1.8921 2.6524 7.15%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.97 1.52 1.51 1.68 1.50 1.79 1.70 -
P/RPS 0.59 0.49 0.52 0.64 0.65 0.75 0.72 -12.40%
P/EPS 9.51 7.36 8.35 12.25 11.14 13.74 13.91 -22.33%
EY 10.51 13.59 11.98 8.16 8.97 7.28 7.19 28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.49 0.56 0.54 0.90 0.61 3.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 11/08/15 26/05/15 27/02/15 28/11/14 28/08/14 -
Price 1.76 2.09 1.47 1.59 1.70 1.61 1.96 -
P/RPS 0.52 0.67 0.51 0.60 0.74 0.68 0.83 -26.71%
P/EPS 8.50 10.12 8.12 11.59 12.63 12.36 16.04 -34.43%
EY 11.76 9.88 12.31 8.63 7.92 8.09 6.23 52.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.48 0.53 0.61 0.81 0.70 -12.76%

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