[WEIDA] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 0.62%
YoY- 35.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 285,906 254,938 267,329 294,533 276,193 273,894 317,830 -6.81%
PBT 34,546 26,782 22,916 26,284 27,960 36,383 32,050 5.13%
Tax -10,362 -5,440 -3,149 -3,654 -4,213 -5,736 -6,173 41.28%
NP 24,184 21,342 19,767 22,630 23,747 30,647 25,877 -4.41%
-
NP to SH 21,835 21,209 18,892 19,435 19,315 22,748 17,018 18.09%
-
Tax Rate 29.99% 20.31% 13.74% 13.90% 15.07% 15.77% 19.26% -
Total Cost 261,722 233,596 247,562 271,903 252,446 243,247 291,953 -7.03%
-
Net Worth 126,805 126,954 126,910 126,977 127,198 143,541 142,272 -7.39%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 126,805 126,954 126,910 126,977 127,198 143,541 142,272 -7.39%
NOSH 126,805 126,954 126,910 126,977 127,198 127,027 127,028 -0.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.46% 8.37% 7.39% 7.68% 8.60% 11.19% 8.14% -
ROE 17.22% 16.71% 14.89% 15.31% 15.18% 15.85% 11.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 225.47 200.81 210.64 231.96 217.14 215.62 250.20 -6.70%
EPS 17.22 16.71 14.89 15.31 15.18 17.91 13.40 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.13 1.12 -7.28%
Adjusted Per Share Value based on latest NOSH - 126,977
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 214.43 191.20 200.50 220.90 207.15 205.42 238.37 -6.81%
EPS 16.38 15.91 14.17 14.58 14.49 17.06 12.76 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.951 0.9522 0.9518 0.9523 0.954 1.0766 1.067 -7.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 0.95 0.82 0.79 0.79 0.74 0.69 -
P/RPS 0.50 0.47 0.39 0.34 0.36 0.34 0.28 47.24%
P/EPS 6.56 5.69 5.51 5.16 5.20 4.13 5.15 17.52%
EY 15.24 17.59 18.15 19.37 19.22 24.20 19.42 -14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.95 0.82 0.79 0.79 0.65 0.62 49.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 -
Price 1.08 1.07 0.84 0.80 0.72 0.68 0.66 -
P/RPS 0.48 0.53 0.40 0.34 0.33 0.32 0.26 50.54%
P/EPS 6.27 6.40 5.64 5.23 4.74 3.80 4.93 17.40%
EY 15.94 15.61 17.72 19.13 21.09 26.34 20.30 -14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 0.84 0.80 0.72 0.60 0.59 49.69%

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