[WEIDA] QoQ Annualized Quarter 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- -72.75%
YoY- 573.7%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 318,230 319,801 318,634 352,124 409,459 402,556 393,984 -13.28%
PBT 31,620 27,665 31,696 58,200 41,558 46,206 41,646 -16.78%
Tax -8,668 -7,957 -11,270 -15,300 108,393 -67,611 -67,060 -74.46%
NP 22,952 19,708 20,426 42,900 149,951 -21,405 -25,414 -
-
NP to SH 22,144 19,458 20,510 41,932 153,863 2,886 -922 -
-
Tax Rate 27.41% 28.76% 35.56% 26.29% -260.82% 146.33% 161.02% -
Total Cost 295,278 300,093 298,208 309,224 259,508 423,961 419,398 -20.87%
-
Net Worth 350,318 253,786 253,935 253,905 345,138 126,892 126,915 96.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 350,318 253,786 253,935 253,905 345,138 126,892 126,915 96.89%
NOSH 126,926 126,893 126,967 126,952 126,889 126,892 126,915 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.21% 6.16% 6.41% 12.18% 36.62% -5.32% -6.45% -
ROE 6.32% 7.67% 8.08% 16.51% 44.58% 2.27% -0.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 250.72 252.02 250.96 277.37 322.69 317.24 310.43 -13.28%
EPS 17.45 15.33 16.16 33.04 121.25 2.28 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.00 2.00 2.00 2.72 1.00 1.00 96.88%
Adjusted Per Share Value based on latest NOSH - 126,952
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 238.67 239.85 238.98 264.09 307.10 301.92 295.49 -13.28%
EPS 16.61 14.59 15.38 31.45 115.40 2.17 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6274 1.9034 1.9045 1.9043 2.5885 0.9517 0.9519 96.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.62 1.70 1.63 1.59 1.43 1.46 1.41 -
P/RPS 0.65 0.67 0.65 0.57 0.44 0.46 0.45 27.80%
P/EPS 9.29 11.09 10.09 4.81 1.18 64.18 -194.09 -
EY 10.77 9.02 9.91 20.77 84.80 1.56 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.85 0.82 0.80 0.53 1.46 1.41 -44.08%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 28/02/13 29/11/12 -
Price 1.58 1.67 1.70 1.47 1.71 1.37 1.41 -
P/RPS 0.63 0.66 0.68 0.53 0.53 0.43 0.45 25.17%
P/EPS 9.06 10.89 10.52 4.45 1.41 60.22 -194.09 -
EY 11.04 9.18 9.50 22.47 70.91 1.66 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.84 0.85 0.74 0.63 1.37 1.41 -45.35%

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