[WEIDA] QoQ Cumulative 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- 569.63%
YoY- -84.57%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 159,317 88,031 409,459 301,917 196,992 79,928 309,508 -35.74%
PBT 15,848 14,550 41,558 34,655 20,823 7,634 33,132 -38.81%
Tax -5,635 -3,825 108,393 -50,709 -33,530 -16,079 21,631 -
NP 10,213 10,725 149,951 -16,054 -12,707 -8,445 54,763 -67.32%
-
NP to SH 10,255 10,483 153,863 2,165 -461 -2,213 39,344 -59.16%
-
Tax Rate 35.56% 26.29% -260.82% 146.33% 161.02% 210.62% -65.29% -
Total Cost 149,104 77,306 259,508 317,971 209,699 88,373 254,745 -30.00%
-
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 4.04% 4.13% 44.58% 1.71% -0.36% -1.74% 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 125.48 69.34 322.69 237.93 155.22 62.86 243.94 -35.77%
EPS 8.08 8.26 121.25 1.71 -0.36 -1.74 31.01 -59.17%
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 119.49 66.02 307.10 226.44 147.74 59.95 232.13 -35.74%
EPS 7.69 7.86 115.40 1.62 -0.35 -1.66 29.51 -59.16%
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 1.30 2.29 0.44 0.61 0.91 1.64 0.41 115.67%
P/EPS 20.18 19.26 1.18 85.57 -388.18 -59.18 3.19 241.66%
EY 4.96 5.19 84.80 1.17 -0.26 -1.69 31.32 -70.69%
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 1.35 2.12 0.53 0.58 0.91 2.26 0.39 128.65%
P/EPS 21.05 17.80 1.41 80.30 -388.18 -81.59 3.03 263.65%
EY 4.75 5.62 70.91 1.25 -0.26 -1.23 32.99 -72.49%
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