[WEIDA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 107.23%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 50,710 285,906 202,463 144,614 68,471 272,450 223,718 -62.92%
PBT 3,354 34,546 21,472 9,790 4,800 23,717 22,650 -72.10%
Tax -1,020 -10,362 -5,193 -2,784 -1,292 -5,275 -3,966 -59.65%
NP 2,334 24,184 16,279 7,006 3,508 18,442 18,684 -75.10%
-
NP to SH 2,569 21,835 15,843 7,543 3,640 14,010 13,949 -67.72%
-
Tax Rate 30.41% 29.99% 24.18% 28.44% 26.92% 22.24% 17.51% -
Total Cost 48,376 261,722 186,184 137,608 64,963 254,008 205,034 -61.91%
-
Net Worth 185,680 182,769 126,866 126,945 126,977 162,394 143,424 18.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 185,680 182,769 126,866 126,945 126,977 162,394 143,424 18.84%
NOSH 127,178 126,923 126,866 126,945 126,977 126,870 126,924 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.60% 8.46% 8.04% 4.84% 5.12% 6.77% 8.35% -
ROE 1.38% 11.95% 12.49% 5.94% 2.87% 8.63% 9.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.87 225.26 159.59 113.92 53.92 214.75 176.26 -62.97%
EPS 2.02 17.21 12.49 5.94 2.87 11.04 10.99 -67.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.00 1.00 1.00 1.28 1.13 18.68%
Adjusted Per Share Value based on latest NOSH - 126,910
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.03 214.43 151.85 108.46 51.35 204.34 167.79 -62.92%
EPS 1.93 16.38 11.88 5.66 2.73 10.51 10.46 -67.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3926 1.3708 0.9515 0.9521 0.9523 1.218 1.0757 18.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.13 0.95 0.82 0.79 0.79 0.74 -
P/RPS 2.53 0.50 0.60 0.72 1.47 0.37 0.42 232.15%
P/EPS 50.00 6.57 7.61 13.80 27.56 7.15 6.73 282.14%
EY 2.00 15.22 13.15 7.25 3.63 13.98 14.85 -73.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.95 0.82 0.79 0.62 0.65 4.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 -
Price 0.96 1.08 1.07 0.84 0.80 0.72 0.68 -
P/RPS 2.41 0.48 0.67 0.74 1.48 0.34 0.39 237.87%
P/EPS 47.52 6.28 8.57 14.14 27.91 6.52 6.19 290.61%
EY 2.10 15.93 11.67 7.07 3.58 15.34 16.16 -74.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 1.07 0.84 0.80 0.56 0.60 6.57%

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