[WEIDA] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -102.17%
YoY- -113.01%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 88,866 100,217 71,146 71,286 117,064 54,146 76,143 2.60%
PBT 13,117 6,450 3,336 1,298 13,189 1,555 4,990 17.46%
Tax -4,506 -3,107 -836 -1,810 -17,450 -425 -1,492 20.20%
NP 8,611 3,343 2,500 -512 -4,261 1,130 3,498 16.18%
-
NP to SH 8,067 3,959 719 -228 1,753 1,055 3,903 12.85%
-
Tax Rate 34.35% 48.17% 25.06% 139.45% 132.31% 27.33% 29.90% -
Total Cost 80,255 96,874 68,646 71,798 121,325 53,016 72,645 1.67%
-
Net Worth 416,033 387,017 349,408 254,814 126,829 183,036 126,910 21.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 416,033 387,017 349,408 254,814 126,829 183,036 126,910 21.85%
NOSH 133,334 126,891 126,140 127,407 126,829 127,108 126,910 0.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.69% 3.34% 3.51% -0.72% -3.64% 2.09% 4.59% -
ROE 1.94% 1.02% 0.21% -0.09% 1.38% 0.58% 3.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 70.06 78.98 56.40 55.95 92.30 42.60 60.00 2.61%
EPS 6.36 3.12 0.57 -0.18 1.38 0.83 3.08 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.05 2.77 2.00 1.00 1.44 1.00 21.87%
Adjusted Per Share Value based on latest NOSH - 127,407
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.65 75.16 53.36 53.46 87.80 40.61 57.11 2.60%
EPS 6.05 2.97 0.54 -0.17 1.31 0.79 2.93 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1203 2.9026 2.6206 1.9111 0.9512 1.3728 0.9518 21.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.55 1.52 1.79 1.63 1.41 0.89 0.82 -
P/RPS 2.21 1.92 3.17 2.91 1.53 2.09 1.37 8.28%
P/EPS 24.37 48.72 314.04 -910.85 102.01 107.23 26.66 -1.48%
EY 4.10 2.05 0.32 -0.11 0.98 0.93 3.75 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.65 0.82 1.41 0.62 0.82 -8.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 28/11/14 26/11/13 29/11/12 24/11/11 23/11/10 -
Price 1.60 2.09 1.61 1.70 1.41 0.98 0.84 -
P/RPS 2.28 2.65 2.85 3.04 1.53 2.30 1.40 8.45%
P/EPS 25.16 66.99 282.46 -949.97 102.01 118.07 27.31 -1.35%
EY 3.98 1.49 0.35 -0.11 0.98 0.85 3.66 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.58 0.85 1.41 0.68 0.84 -8.58%

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