[WEIDA] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 61.79%
YoY- 181.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 104,925 117,064 79,928 105,573 99,079 54,146 50,710 62.01%
PBT 13,832 13,189 7,634 11,719 15,367 1,555 3,354 156.06%
Tax -17,179 -17,450 -16,079 11,572 -4,525 -425 -1,020 551.45%
NP -3,347 -4,261 -8,445 23,291 10,842 1,130 2,334 -
-
NP to SH 2,626 1,753 -2,213 16,842 10,410 1,055 2,569 1.46%
-
Tax Rate 124.20% 132.31% 210.62% -98.75% 29.45% 27.33% 30.41% -
Total Cost 108,272 121,325 88,373 82,282 88,237 53,016 48,376 70.68%
-
Net Worth 126,870 126,829 127,150 126,867 192,965 183,036 185,680 -22.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 126,870 126,829 127,150 126,867 192,965 183,036 185,680 -22.33%
NOSH 126,870 126,829 127,150 126,867 126,951 127,108 127,178 -0.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.19% -3.64% -10.57% 22.06% 10.94% 2.09% 4.60% -
ROE 2.07% 1.38% -1.74% 13.28% 5.39% 0.58% 1.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 82.70 92.30 62.86 83.21 78.04 42.60 39.87 62.28%
EPS 2.07 1.38 -1.74 13.27 8.20 0.83 2.02 1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.52 1.44 1.46 -22.20%
Adjusted Per Share Value based on latest NOSH - 126,867
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.69 87.80 59.95 79.18 74.31 40.61 38.03 62.02%
EPS 1.97 1.31 -1.66 12.63 7.81 0.79 1.93 1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 0.9512 0.9536 0.9515 1.4472 1.3728 1.3926 -22.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.46 1.41 1.03 0.99 0.95 0.89 1.01 -
P/RPS 1.77 1.53 1.64 1.19 1.22 2.09 2.53 -21.10%
P/EPS 70.54 102.01 -59.18 7.46 11.59 107.23 50.00 25.65%
EY 1.42 0.98 -1.69 13.41 8.63 0.93 2.00 -20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.03 0.99 0.63 0.62 0.69 64.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 26/08/11 -
Price 1.37 1.41 1.42 0.94 1.00 0.98 0.96 -
P/RPS 1.66 1.53 2.26 1.13 1.28 2.30 2.41 -21.91%
P/EPS 66.19 102.01 -81.59 7.08 12.20 118.07 47.52 24.59%
EY 1.51 0.98 -1.23 14.12 8.20 0.85 2.10 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.42 0.94 0.66 0.68 0.66 62.36%

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