[WEIDA] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -15.49%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 409,459 407,490 401,644 338,726 309,508 287,378 246,148 40.34%
PBT 42,018 46,374 47,909 36,275 31,995 33,350 29,665 26.09%
Tax 71,742 -39,136 -26,482 -9,457 5,602 -11,139 -9,023 -
NP 113,760 7,238 21,427 26,818 37,597 22,211 20,642 211.67%
-
NP to SH 135,440 19,008 26,792 26,094 30,876 20,026 17,916 284.71%
-
Tax Rate -170.74% 84.39% 55.28% 26.07% -17.51% 33.40% 30.42% -
Total Cost 295,699 400,252 380,217 311,908 271,911 265,167 225,506 19.78%
-
Net Worth 253,792 126,870 126,829 127,150 126,867 192,965 183,036 24.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 253,792 126,870 126,829 127,150 126,867 192,965 183,036 24.32%
NOSH 126,896 126,870 126,829 127,150 126,867 126,951 127,108 -0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.78% 1.78% 5.33% 7.92% 12.15% 7.73% 8.39% -
ROE 53.37% 14.98% 21.12% 20.52% 24.34% 10.38% 9.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 322.67 321.19 316.68 266.40 243.96 226.37 193.65 40.50%
EPS 106.73 14.98 21.12 20.52 24.34 15.77 14.10 285.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.00 1.52 1.44 24.45%
Adjusted Per Share Value based on latest NOSH - 127,150
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 307.10 305.62 301.23 254.05 232.13 215.53 184.61 40.35%
EPS 101.58 14.26 20.09 19.57 23.16 15.02 13.44 284.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9035 0.9515 0.9512 0.9536 0.9515 1.4472 1.3728 24.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.43 1.46 1.41 1.03 0.99 0.95 0.89 -
P/RPS 0.44 0.45 0.45 0.39 0.41 0.42 0.46 -2.91%
P/EPS 1.34 9.74 6.67 5.02 4.07 6.02 6.31 -64.37%
EY 74.64 10.26 14.98 19.92 24.58 16.60 15.84 180.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.46 1.41 1.03 0.99 0.63 0.62 10.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 -
Price 1.71 1.37 1.41 1.42 0.94 1.00 0.98 -
P/RPS 0.53 0.43 0.45 0.53 0.39 0.44 0.51 2.59%
P/EPS 1.60 9.14 6.67 6.92 3.86 6.34 6.95 -62.40%
EY 62.42 10.94 14.98 14.45 25.89 15.77 14.38 165.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.37 1.41 1.42 0.94 0.66 0.68 16.93%

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