[WEIDA] QoQ Cumulative 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- 110.04%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 104,856 50,710 285,906 202,463 144,614 68,471 272,450 -47.05%
PBT 4,909 3,354 34,546 21,472 9,790 4,800 23,717 -64.97%
Tax -1,445 -1,020 -10,362 -5,193 -2,784 -1,292 -5,275 -57.78%
NP 3,464 2,334 24,184 16,279 7,006 3,508 18,442 -67.16%
-
NP to SH 3,624 2,569 21,835 15,843 7,543 3,640 14,010 -59.36%
-
Tax Rate 29.44% 30.41% 29.99% 24.18% 28.44% 26.92% 22.24% -
Total Cost 101,392 48,376 261,722 186,184 137,608 64,963 254,008 -45.75%
-
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 1.99% 1.38% 11.95% 12.49% 5.94% 2.87% 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 82.75 39.87 225.26 159.59 113.92 53.92 214.75 -47.01%
EPS 2.86 2.02 17.21 12.49 5.94 2.87 11.04 -59.32%
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 78.64 38.03 214.43 151.85 108.46 51.35 204.34 -47.06%
EPS 2.72 1.93 16.38 11.88 5.66 2.73 10.51 -59.35%
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 1.08 2.53 0.50 0.60 0.72 1.47 0.37 104.11%
P/EPS 31.12 50.00 6.57 7.61 13.80 27.56 7.15 166.33%
EY 3.21 2.00 15.22 13.15 7.25 3.63 13.98 -62.46%
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 1.18 2.41 0.48 0.67 0.74 1.48 0.34 129.05%
P/EPS 34.27 47.52 6.28 8.57 14.14 27.91 6.52 201.99%
EY 2.92 2.10 15.93 11.67 7.07 3.58 15.34 -66.87%
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