[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -74.02%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 285,906 202,463 144,614 68,471 272,450 223,718 153,478 51.45%
PBT 34,546 21,472 9,790 4,800 23,717 22,650 14,834 75.78%
Tax -10,362 -5,193 -2,784 -1,292 -5,275 -3,966 -3,848 93.67%
NP 24,184 16,279 7,006 3,508 18,442 18,684 10,986 69.30%
-
NP to SH 21,835 15,843 7,543 3,640 14,010 13,949 7,966 95.97%
-
Tax Rate 29.99% 24.18% 28.44% 26.92% 22.24% 17.51% 25.94% -
Total Cost 261,722 186,184 137,608 64,963 254,008 205,034 142,492 50.03%
-
Net Worth 182,769 126,866 126,945 126,977 162,394 143,424 142,068 18.30%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 182,769 126,866 126,945 126,977 162,394 143,424 142,068 18.30%
NOSH 126,923 126,866 126,945 126,977 126,870 126,924 126,847 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.46% 8.04% 4.84% 5.12% 6.77% 8.35% 7.16% -
ROE 11.95% 12.49% 5.94% 2.87% 8.63% 9.73% 5.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 225.26 159.59 113.92 53.92 214.75 176.26 120.99 51.39%
EPS 17.21 12.49 5.94 2.87 11.04 10.99 6.28 95.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.00 1.00 1.00 1.28 1.13 1.12 18.25%
Adjusted Per Share Value based on latest NOSH - 126,977
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 214.43 151.85 108.46 51.35 204.34 167.79 115.11 51.45%
EPS 16.38 11.88 5.66 2.73 10.51 10.46 5.97 96.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3708 0.9515 0.9521 0.9523 1.218 1.0757 1.0655 18.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 0.95 0.82 0.79 0.79 0.74 0.69 -
P/RPS 0.50 0.60 0.72 1.47 0.37 0.42 0.57 -8.37%
P/EPS 6.57 7.61 13.80 27.56 7.15 6.73 10.99 -29.05%
EY 15.22 13.15 7.25 3.63 13.98 14.85 9.10 40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.95 0.82 0.79 0.62 0.65 0.62 16.55%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 -
Price 1.08 1.07 0.84 0.80 0.72 0.68 0.66 -
P/RPS 0.48 0.67 0.74 1.48 0.34 0.39 0.55 -8.68%
P/EPS 6.28 8.57 14.14 27.91 6.52 6.19 10.51 -29.08%
EY 15.93 11.67 7.07 3.58 15.34 16.16 9.52 40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.07 0.84 0.80 0.56 0.60 0.59 17.36%

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