[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 40.02%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 209,712 202,840 285,906 269,950 289,228 273,884 272,450 -15.99%
PBT 9,818 13,416 34,546 28,629 19,580 19,200 23,717 -44.42%
Tax -2,890 -4,080 -10,362 -6,924 -5,568 -5,168 -5,275 -33.02%
NP 6,928 9,336 24,184 21,705 14,012 14,032 18,442 -47.90%
-
NP to SH 7,248 10,276 21,835 21,124 15,086 14,560 14,010 -35.52%
-
Tax Rate 29.44% 30.41% 29.99% 24.19% 28.44% 26.92% 22.24% -
Total Cost 202,784 193,504 261,722 248,245 275,216 259,852 254,008 -13.93%
-
Net Worth 182,467 185,680 182,769 126,866 126,945 126,977 162,394 8.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 182,467 185,680 182,769 126,866 126,945 126,977 162,394 8.07%
NOSH 126,713 127,178 126,923 126,866 126,945 126,977 126,870 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.30% 4.60% 8.46% 8.04% 4.84% 5.12% 6.77% -
ROE 3.97% 5.53% 11.95% 16.65% 11.88% 11.47% 8.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 165.50 159.49 225.26 212.78 227.84 215.70 214.75 -15.92%
EPS 5.72 8.08 17.21 16.65 11.88 11.48 11.04 -35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.44 1.00 1.00 1.00 1.28 8.16%
Adjusted Per Share Value based on latest NOSH - 126,954
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 157.28 152.13 214.43 202.46 216.92 205.41 204.34 -15.99%
EPS 5.44 7.71 16.38 15.84 11.31 10.92 10.51 -35.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3685 1.3926 1.3708 0.9515 0.9521 0.9523 1.218 8.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.89 1.01 1.13 0.95 0.82 0.79 0.79 -
P/RPS 0.54 0.63 0.50 0.45 0.36 0.37 0.37 28.63%
P/EPS 15.56 12.50 6.57 5.71 6.90 6.89 7.15 67.85%
EY 6.43 8.00 15.22 17.53 14.49 14.51 13.98 -40.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.78 0.95 0.82 0.79 0.62 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 -
Price 0.98 0.96 1.08 1.07 0.84 0.80 0.72 -
P/RPS 0.59 0.60 0.48 0.50 0.37 0.37 0.34 44.35%
P/EPS 17.13 11.88 6.28 6.43 7.07 6.98 6.52 90.29%
EY 5.84 8.42 15.93 15.56 14.15 14.33 15.34 -47.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.75 1.07 0.84 0.80 0.56 13.80%

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