[WEIDA] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -4.9%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 309,508 287,378 246,148 268,145 285,906 254,938 267,329 10.24%
PBT 31,995 33,350 29,665 33,100 34,546 26,782 22,916 24.89%
Tax 5,602 -11,139 -9,023 -10,090 -10,362 -5,440 -3,149 -
NP 37,597 22,211 20,642 23,010 24,184 21,342 19,767 53.45%
-
NP to SH 30,876 20,026 17,916 20,764 21,835 21,209 18,892 38.70%
-
Tax Rate -17.51% 33.40% 30.42% 30.48% 29.99% 20.31% 13.74% -
Total Cost 271,911 265,167 225,506 245,135 261,722 233,596 247,562 6.44%
-
Net Worth 126,867 192,965 183,036 185,680 126,805 126,954 126,910 -0.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 126,867 192,965 183,036 185,680 126,805 126,954 126,910 -0.02%
NOSH 126,867 126,951 127,108 127,178 126,805 126,954 126,910 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.15% 7.73% 8.39% 8.58% 8.46% 8.37% 7.39% -
ROE 24.34% 10.38% 9.79% 11.18% 17.22% 16.71% 14.89% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 243.96 226.37 193.65 210.84 225.47 200.81 210.64 10.27%
EPS 24.34 15.77 14.10 16.33 17.22 16.71 14.89 38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.44 1.46 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 127,178
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 232.13 215.53 184.61 201.11 214.43 191.20 200.50 10.24%
EPS 23.16 15.02 13.44 15.57 16.38 15.91 14.17 38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 1.4472 1.3728 1.3926 0.951 0.9522 0.9518 -0.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.99 0.95 0.89 1.01 1.13 0.95 0.82 -
P/RPS 0.41 0.42 0.46 0.48 0.50 0.47 0.39 3.38%
P/EPS 4.07 6.02 6.31 6.19 6.56 5.69 5.51 -18.27%
EY 24.58 16.60 15.84 16.17 15.24 17.59 18.15 22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.63 0.62 0.69 1.13 0.95 0.82 13.36%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 -
Price 0.94 1.00 0.98 0.96 1.08 1.07 0.84 -
P/RPS 0.39 0.44 0.51 0.46 0.48 0.53 0.40 -1.67%
P/EPS 3.86 6.34 6.95 5.88 6.27 6.40 5.64 -22.32%
EY 25.89 15.77 14.38 17.01 15.94 15.61 17.72 28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.66 0.68 0.66 1.08 1.07 0.84 7.77%

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