[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 413.09%
YoY- -84.57%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 318,634 352,124 409,459 402,556 393,984 319,712 309,508 1.95%
PBT 31,696 58,200 41,558 46,206 41,646 30,536 33,132 -2.90%
Tax -11,270 -15,300 108,393 -67,611 -67,060 -64,316 21,631 -
NP 20,426 42,900 149,951 -21,405 -25,414 -33,780 54,763 -48.15%
-
NP to SH 20,510 41,932 153,863 2,886 -922 -8,852 39,344 -35.20%
-
Tax Rate 35.56% 26.29% -260.82% 146.33% 161.02% 210.62% -65.29% -
Total Cost 298,208 309,224 259,508 423,961 419,398 353,492 254,745 11.06%
-
Net Worth 253,935 253,905 345,138 126,892 126,915 127,150 298,169 -10.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 253,935 253,905 345,138 126,892 126,915 127,150 298,169 -10.14%
NOSH 126,967 126,952 126,889 126,892 126,915 127,150 126,880 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.41% 12.18% 36.62% -5.32% -6.45% -10.57% 17.69% -
ROE 8.08% 16.51% 44.58% 2.27% -0.73% -6.96% 13.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 250.96 277.37 322.69 317.24 310.43 251.44 243.94 1.90%
EPS 16.16 33.04 121.25 2.28 -0.72 -6.96 31.01 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.72 1.00 1.00 1.00 2.35 -10.18%
Adjusted Per Share Value based on latest NOSH - 126,870
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 238.98 264.09 307.10 301.92 295.49 239.78 232.13 1.95%
EPS 15.38 31.45 115.40 2.17 -0.69 -6.64 29.51 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9045 1.9043 2.5885 0.9517 0.9519 0.9536 2.2363 -10.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.63 1.59 1.43 1.46 1.41 1.03 0.99 -
P/RPS 0.65 0.57 0.44 0.46 0.45 0.41 0.41 35.92%
P/EPS 10.09 4.81 1.18 64.18 -194.09 -14.80 3.19 115.32%
EY 9.91 20.77 84.80 1.56 -0.52 -6.76 31.32 -53.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.53 1.46 1.41 1.03 0.42 56.14%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.70 1.47 1.71 1.37 1.41 1.42 0.94 -
P/RPS 0.68 0.53 0.53 0.43 0.45 0.56 0.39 44.81%
P/EPS 10.52 4.45 1.41 60.22 -194.09 -20.40 3.03 129.11%
EY 9.50 22.47 70.91 1.66 -0.52 -4.90 32.99 -56.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.63 1.37 1.41 1.42 0.40 65.21%

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