[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -122.5%
YoY- -186.14%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 409,459 402,556 393,984 319,712 309,508 271,912 209,712 56.15%
PBT 41,558 46,206 41,646 30,536 33,132 28,540 9,818 161.44%
Tax 108,393 -67,611 -67,060 -64,316 21,631 -9,465 -2,890 -
NP 149,951 -21,405 -25,414 -33,780 54,763 19,074 6,928 675.20%
-
NP to SH 153,863 2,886 -922 -8,852 39,344 18,712 7,248 665.25%
-
Tax Rate -260.82% 146.33% 161.02% 210.62% -65.29% 33.16% 29.44% -
Total Cost 259,508 423,961 419,398 353,492 254,745 252,837 202,784 17.85%
-
Net Worth 345,138 126,892 126,915 127,150 298,169 192,872 182,467 52.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 345,138 126,892 126,915 127,150 298,169 192,872 182,467 52.88%
NOSH 126,889 126,892 126,915 127,150 126,880 126,889 126,713 0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 36.62% -5.32% -6.45% -10.57% 17.69% 7.02% 3.30% -
ROE 44.58% 2.27% -0.73% -6.96% 13.20% 9.70% 3.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 322.69 317.24 310.43 251.44 243.94 214.29 165.50 56.00%
EPS 121.25 2.28 -0.72 -6.96 31.01 14.75 5.72 664.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 1.00 1.00 1.00 2.35 1.52 1.44 52.74%
Adjusted Per Share Value based on latest NOSH - 127,150
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 307.10 301.92 295.49 239.78 232.13 203.93 157.28 56.15%
EPS 115.40 2.17 -0.69 -6.64 29.51 14.03 5.44 664.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5885 0.9517 0.9519 0.9536 2.2363 1.4465 1.3685 52.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.43 1.46 1.41 1.03 0.99 0.95 0.89 -
P/RPS 0.44 0.46 0.45 0.41 0.41 0.44 0.54 -12.75%
P/EPS 1.18 64.18 -194.09 -14.80 3.19 6.44 15.56 -82.05%
EY 84.80 1.56 -0.52 -6.76 31.32 15.52 6.43 457.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.46 1.41 1.03 0.42 0.63 0.62 -9.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 -
Price 1.71 1.37 1.41 1.42 0.94 1.00 0.98 -
P/RPS 0.53 0.43 0.45 0.56 0.39 0.47 0.59 -6.89%
P/EPS 1.41 60.22 -194.09 -20.40 3.03 6.78 17.13 -81.04%
EY 70.91 1.66 -0.52 -4.90 32.99 14.75 5.84 427.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.37 1.41 1.42 0.40 0.66 0.68 -4.95%

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