[WEIDA] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 9.37%
YoY- 467.7%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 372,055 367,552 299,399 417,562 338,726 268,145 294,533 3.96%
PBT 40,899 36,477 23,164 48,934 36,275 33,100 26,284 7.64%
Tax -16,375 -10,551 -6,587 83,996 -9,457 -10,090 -3,654 28.37%
NP 24,524 25,926 16,577 132,930 26,818 23,010 22,630 1.34%
-
NP to SH 24,285 22,971 15,489 148,136 26,094 20,764 19,435 3.77%
-
Tax Rate 40.04% 28.93% 28.44% -171.65% 26.07% 30.48% 13.90% -
Total Cost 347,531 341,626 282,822 284,632 311,908 245,135 271,903 4.17%
-
Net Worth 408,865 388,483 353,646 253,905 127,150 185,680 126,977 21.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 408,865 388,483 353,646 253,905 127,150 185,680 126,977 21.49%
NOSH 126,976 126,955 126,754 126,952 127,150 127,178 126,977 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.59% 7.05% 5.54% 31.83% 7.92% 8.58% 7.68% -
ROE 5.94% 5.91% 4.38% 58.34% 20.52% 11.18% 15.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 293.01 289.51 236.20 328.91 266.40 210.84 231.96 3.96%
EPS 19.13 18.09 12.22 116.69 20.52 16.33 15.31 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.06 2.79 2.00 1.00 1.46 1.00 21.49%
Adjusted Per Share Value based on latest NOSH - 126,952
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 279.04 275.66 224.55 313.17 254.05 201.11 220.90 3.96%
EPS 18.21 17.23 11.62 111.10 19.57 15.57 14.58 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0665 2.9136 2.6524 1.9043 0.9536 1.3926 0.9523 21.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.50 1.51 1.70 1.59 1.03 1.01 0.79 -
P/RPS 0.51 0.52 0.72 0.48 0.39 0.48 0.34 6.98%
P/EPS 7.84 8.35 13.91 1.36 5.02 6.19 5.16 7.21%
EY 12.75 11.98 7.19 73.39 19.92 16.17 19.37 -6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.61 0.80 1.03 0.69 0.79 -8.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 11/08/15 28/08/14 30/08/13 29/08/12 26/08/11 30/08/10 -
Price 1.57 1.47 1.96 1.47 1.42 0.96 0.80 -
P/RPS 0.54 0.51 0.83 0.45 0.53 0.46 0.34 8.00%
P/EPS 8.21 8.12 16.04 1.26 6.92 5.88 5.23 7.79%
EY 12.18 12.31 6.23 79.38 14.45 17.01 19.13 -7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.70 0.74 1.42 0.66 0.80 -7.83%

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