[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -29.47%
YoY- -51.96%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 319,712 309,508 271,912 209,712 202,840 285,906 269,950 11.95%
PBT 30,536 33,132 28,540 9,818 13,416 34,546 28,629 4.39%
Tax -64,316 21,631 -9,465 -2,890 -4,080 -10,362 -6,924 342.48%
NP -33,780 54,763 19,074 6,928 9,336 24,184 21,705 -
-
NP to SH -8,852 39,344 18,712 7,248 10,276 21,835 21,124 -
-
Tax Rate 210.62% -65.29% 33.16% 29.44% 30.41% 29.99% 24.19% -
Total Cost 353,492 254,745 252,837 202,784 193,504 261,722 248,245 26.59%
-
Net Worth 127,150 298,169 192,872 182,467 185,680 182,769 126,866 0.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 127,150 298,169 192,872 182,467 185,680 182,769 126,866 0.14%
NOSH 127,150 126,880 126,889 126,713 127,178 126,923 126,866 0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -10.57% 17.69% 7.02% 3.30% 4.60% 8.46% 8.04% -
ROE -6.96% 13.20% 9.70% 3.97% 5.53% 11.95% 16.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 251.44 243.94 214.29 165.50 159.49 225.26 212.78 11.78%
EPS -6.96 31.01 14.75 5.72 8.08 17.21 16.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.35 1.52 1.44 1.46 1.44 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 127,108
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 239.78 232.13 203.93 157.28 152.13 214.43 202.46 11.95%
EPS -6.64 29.51 14.03 5.44 7.71 16.38 15.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9536 2.2363 1.4465 1.3685 1.3926 1.3708 0.9515 0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.03 0.99 0.95 0.89 1.01 1.13 0.95 -
P/RPS 0.41 0.41 0.44 0.54 0.63 0.50 0.45 -6.02%
P/EPS -14.80 3.19 6.44 15.56 12.50 6.57 5.71 -
EY -6.76 31.32 15.52 6.43 8.00 15.22 17.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.42 0.63 0.62 0.69 0.78 0.95 5.54%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 -
Price 1.42 0.94 1.00 0.98 0.96 1.08 1.07 -
P/RPS 0.56 0.39 0.47 0.59 0.60 0.48 0.50 7.85%
P/EPS -20.40 3.03 6.78 17.13 11.88 6.28 6.43 -
EY -4.90 32.99 14.75 5.84 8.42 15.93 15.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.40 0.66 0.68 0.66 0.75 1.07 20.78%

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