[WEIDA] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 22.61%
YoY- 137.33%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 268,832 210,196 362,616 411,644 276,800 352,124 319,712 -2.84%
PBT 35,956 20,484 47,288 53,620 24,376 58,200 30,536 2.75%
Tax -11,420 -7,976 -15,652 -15,620 -6,976 -15,300 -64,316 -25.01%
NP 24,536 12,508 31,636 38,000 17,400 42,900 -33,780 -
-
NP to SH 24,948 10,512 30,576 37,528 15,312 41,932 -8,852 -
-
Tax Rate 31.76% 38.94% 33.10% 29.13% 28.62% 26.29% 210.62% -
Total Cost 244,296 197,688 330,980 373,644 259,400 309,224 353,492 -5.96%
-
Net Worth 437,784 417,482 408,865 388,483 353,646 253,905 127,150 22.87%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 437,784 417,482 408,865 388,483 353,646 253,905 127,150 22.87%
NOSH 133,333 133,333 126,976 126,955 126,754 126,952 127,150 0.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.13% 5.95% 8.72% 9.23% 6.29% 12.18% -10.57% -
ROE 5.70% 2.52% 7.48% 9.66% 4.33% 16.51% -6.96% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 211.86 165.65 285.58 324.24 218.37 277.37 251.44 -2.81%
EPS 19.68 8.28 24.08 29.56 12.08 33.04 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.29 3.22 3.06 2.79 2.00 1.00 22.91%
Adjusted Per Share Value based on latest NOSH - 133,333
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 201.62 157.65 271.96 308.73 207.60 264.09 239.78 -2.84%
EPS 18.71 7.88 22.93 28.15 11.48 31.45 -6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2834 3.1311 3.0665 2.9136 2.6524 1.9043 0.9536 22.87%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.25 1.96 1.50 1.51 1.70 1.59 1.03 -
P/RPS 1.06 1.18 0.53 0.47 0.78 0.57 0.41 17.14%
P/EPS 11.44 23.66 6.23 5.11 14.07 4.81 -14.80 -
EY 8.74 4.23 16.05 19.58 7.11 20.77 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.47 0.49 0.61 0.80 1.03 -7.38%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 22/08/17 26/08/16 11/08/15 28/08/14 30/08/13 29/08/12 -
Price 2.17 1.92 1.57 1.47 1.96 1.47 1.42 -
P/RPS 1.02 1.16 0.55 0.45 0.90 0.53 0.56 10.50%
P/EPS 11.04 23.18 6.52 4.97 16.23 4.45 -20.40 -
EY 9.06 4.31 15.34 20.11 6.16 22.47 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.49 0.48 0.70 0.74 1.42 -12.66%

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