[WEIDA] QoQ 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- 112.66%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 54,146 50,710 83,443 57,849 76,143 68,471 52,475 2.10%
PBT 1,555 3,354 13,074 11,682 4,990 4,800 5,310 -55.86%
Tax -425 -1,020 -5,169 -2,409 -1,492 -1,292 -247 43.54%
NP 1,130 2,334 7,905 9,273 3,498 3,508 5,063 -63.17%
-
NP to SH 1,055 2,569 5,992 8,300 3,903 3,640 5,366 -66.15%
-
Tax Rate 27.33% 30.41% 39.54% 20.62% 29.90% 26.92% 4.65% -
Total Cost 53,016 48,376 75,538 48,576 72,645 64,963 47,412 7.72%
-
Net Worth 183,036 185,680 126,805 126,954 126,910 126,977 127,198 27.43%
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 183,036 185,680 126,805 126,954 126,910 126,977 127,198 27.43%
NOSH 127,108 127,178 126,805 126,954 126,910 126,977 127,198 -0.04%
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 2.09% 4.60% 9.47% 16.03% 4.59% 5.12% 9.65% -
ROE 0.58% 1.38% 4.73% 6.54% 3.08% 2.87% 4.22% -
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 42.60 39.87 65.80 45.57 60.00 53.92 41.25 2.16%
EPS 0.83 2.02 4.72 6.54 3.08 2.87 4.23 -66.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.00 1.00 1.00 1.00 1.00 27.49%
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 40.61 38.03 62.58 43.39 57.11 51.35 39.36 2.10%
EPS 0.79 1.93 4.49 6.23 2.93 2.73 4.02 -66.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3728 1.3926 0.951 0.9522 0.9518 0.9523 0.954 27.43%
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 2.09 2.53 1.72 2.08 1.37 1.47 1.91 6.18%
P/EPS 107.23 50.00 23.91 14.53 26.66 27.56 18.73 219.68%
EY 0.93 2.00 4.18 6.88 3.75 3.63 5.34 -68.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 1.13 0.95 0.82 0.79 0.79 -14.90%
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 2.30 2.41 1.64 2.35 1.40 1.48 1.75 19.96%
P/EPS 118.07 47.52 22.86 16.37 27.31 27.91 17.07 262.59%
EY 0.85 2.10 4.38 6.11 3.66 3.58 5.86 -72.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 1.08 1.07 0.84 0.80 0.72 -3.73%

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