[WEIDA] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -27.81%
YoY- 11.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 99,079 54,146 50,710 83,443 57,849 76,143 68,471 27.84%
PBT 15,367 1,555 3,354 13,074 11,682 4,990 4,800 116.75%
Tax -4,525 -425 -1,020 -5,169 -2,409 -1,492 -1,292 130.09%
NP 10,842 1,130 2,334 7,905 9,273 3,498 3,508 111.74%
-
NP to SH 10,410 1,055 2,569 5,992 8,300 3,903 3,640 101.09%
-
Tax Rate 29.45% 27.33% 30.41% 39.54% 20.62% 29.90% 26.92% -
Total Cost 88,237 53,016 48,376 75,538 48,576 72,645 64,963 22.57%
-
Net Worth 192,965 183,036 185,680 126,805 126,954 126,910 126,977 32.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 192,965 183,036 185,680 126,805 126,954 126,910 126,977 32.08%
NOSH 126,951 127,108 127,178 126,805 126,954 126,910 126,977 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.94% 2.09% 4.60% 9.47% 16.03% 4.59% 5.12% -
ROE 5.39% 0.58% 1.38% 4.73% 6.54% 3.08% 2.87% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.04 42.60 39.87 65.80 45.57 60.00 53.92 27.86%
EPS 8.20 0.83 2.02 4.72 6.54 3.08 2.87 100.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.44 1.46 1.00 1.00 1.00 1.00 32.09%
Adjusted Per Share Value based on latest NOSH - 126,805
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.31 40.61 38.03 62.58 43.39 57.11 51.35 27.85%
EPS 7.81 0.79 1.93 4.49 6.23 2.93 2.73 101.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.3728 1.3926 0.951 0.9522 0.9518 0.9523 32.08%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.95 0.89 1.01 1.13 0.95 0.82 0.79 -
P/RPS 1.22 2.09 2.53 1.72 2.08 1.37 1.47 -11.65%
P/EPS 11.59 107.23 50.00 23.91 14.53 26.66 27.56 -43.78%
EY 8.63 0.93 2.00 4.18 6.88 3.75 3.63 77.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.69 1.13 0.95 0.82 0.79 -13.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 -
Price 1.00 0.98 0.96 1.08 1.07 0.84 0.80 -
P/RPS 1.28 2.30 2.41 1.64 2.35 1.40 1.48 -9.20%
P/EPS 12.20 118.07 47.52 22.86 16.37 27.31 27.91 -42.31%
EY 8.20 0.85 2.10 4.38 6.11 3.66 3.58 73.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.66 1.08 1.07 0.84 0.80 -12.00%

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