[WEIDA] QoQ Cumulative 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- -93.19%
YoY- 573.7%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 318,230 239,851 159,317 88,031 409,459 301,917 196,992 37.71%
PBT 31,620 20,749 15,848 14,550 41,558 34,655 20,823 32.14%
Tax -8,668 -5,968 -5,635 -3,825 108,393 -50,709 -33,530 -59.45%
NP 22,952 14,781 10,213 10,725 149,951 -16,054 -12,707 -
-
NP to SH 22,144 14,594 10,255 10,483 153,863 2,165 -461 -
-
Tax Rate 27.41% 28.76% 35.56% 26.29% -260.82% 146.33% 161.02% -
Total Cost 295,278 225,070 149,104 77,306 259,508 317,971 209,699 25.65%
-
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% 5.75% 4.04% 4.13% 44.58% 1.71% -0.36% -
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 250.72 189.02 125.48 69.34 322.69 237.93 155.22 37.70%
EPS 17.45 11.50 8.08 8.26 121.25 1.71 -0.36 -
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 238.67 179.89 119.49 66.02 307.10 226.44 147.74 37.71%
EPS 16.61 10.95 7.69 7.86 115.40 1.62 -0.35 -
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 0.90 1.30 2.29 0.44 0.61 0.91 -20.11%
P/EPS 9.29 14.78 20.18 19.26 1.18 85.57 -388.18 -
EY 10.77 6.77 4.96 5.19 84.80 1.17 -0.26 -
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 0.88 1.35 2.12 0.53 0.58 0.91 -21.75%
P/EPS 9.06 14.52 21.05 17.80 1.41 80.30 -388.18 -
EY 11.04 6.89 4.75 5.62 70.91 1.25 -0.26 -
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