[WEIDA] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -34.37%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 245,210 239,159 263,304 301,409 317,085 360,704 372,055 -24.20%
PBT 29,033 25,257 27,642 34,343 46,832 47,566 40,899 -20.37%
Tax -10,675 -11,350 -12,323 -14,242 -18,118 -17,774 -16,375 -24.75%
NP 18,358 13,907 15,319 20,101 28,714 29,792 24,524 -17.51%
-
NP to SH 16,004 11,688 13,119 18,135 27,634 28,393 24,285 -24.21%
-
Tax Rate 36.77% 44.94% 44.58% 41.47% 38.69% 37.37% 40.04% -
Total Cost 226,852 225,252 247,985 281,308 288,371 330,912 347,531 -24.69%
-
Net Worth 428,901 420,019 417,482 414,943 417,482 416,033 408,865 3.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 428,901 420,019 417,482 414,943 417,482 416,033 408,865 3.23%
NOSH 133,333 133,333 133,333 133,333 126,894 126,839 126,976 3.30%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.49% 5.81% 5.82% 6.67% 9.06% 8.26% 6.59% -
ROE 3.73% 2.78% 3.14% 4.37% 6.62% 6.82% 5.94% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.24 188.47 207.50 237.53 249.88 284.38 293.01 -24.17%
EPS 12.61 9.21 10.34 14.29 21.78 22.38 19.13 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.31 3.29 3.27 3.29 3.28 3.22 3.27%
Adjusted Per Share Value based on latest NOSH - 133,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 183.91 179.37 197.48 226.06 237.81 270.53 279.04 -24.20%
EPS 12.00 8.77 9.84 13.60 20.73 21.29 18.21 -24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2168 3.1502 3.1311 3.1121 3.1311 3.1203 3.0665 3.23%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.91 2.02 1.96 1.86 1.76 1.55 1.50 -
P/RPS 0.99 1.07 0.94 0.78 0.70 0.55 0.51 55.42%
P/EPS 15.14 21.93 18.96 13.01 8.08 6.92 7.84 54.88%
EY 6.60 4.56 5.27 7.68 12.37 14.44 12.75 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.60 0.57 0.53 0.47 0.47 13.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 28/11/17 22/08/17 30/05/17 22/02/17 28/11/16 26/08/16 -
Price 2.24 1.90 1.92 1.85 1.88 1.60 1.57 -
P/RPS 1.16 1.01 0.93 0.78 0.75 0.56 0.54 66.25%
P/EPS 17.76 20.63 18.57 12.94 8.63 7.15 8.21 67.02%
EY 5.63 4.85 5.38 7.73 11.58 13.99 12.18 -40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.58 0.57 0.57 0.49 0.49 21.89%

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