[WEIDA] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 9.37%
YoY- 467.7%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 318,230 347,393 371,784 417,562 409,459 407,490 401,644 -14.38%
PBT 31,620 28,112 37,043 48,934 42,018 46,374 47,909 -24.21%
Tax -8,668 116,482 99,636 83,996 71,742 -39,136 -26,482 -52.53%
NP 22,952 144,594 136,679 132,930 113,760 7,238 21,427 4.69%
-
NP to SH 22,144 147,868 146,155 148,136 135,440 19,008 26,792 -11.93%
-
Tax Rate 27.41% -414.35% -268.97% -171.65% -170.74% 84.39% 55.28% -
Total Cost 295,278 202,799 235,105 284,632 295,699 400,252 380,217 -15.52%
-
Net Worth 253,769 252,972 254,814 253,905 253,792 126,870 126,829 58.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 253,769 252,972 254,814 253,905 253,792 126,870 126,829 58.85%
NOSH 126,884 126,486 127,407 126,952 126,896 126,870 126,829 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.21% 41.62% 36.76% 31.83% 27.78% 1.78% 5.33% -
ROE 8.73% 58.45% 57.36% 58.34% 53.37% 14.98% 21.12% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 250.80 274.65 291.81 328.91 322.67 321.19 316.68 -14.41%
EPS 17.45 116.90 114.71 116.69 106.73 14.98 21.12 -11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 1.00 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 126,952
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 238.67 260.55 278.84 313.17 307.10 305.62 301.23 -14.38%
EPS 16.61 110.90 109.62 111.10 101.58 14.26 20.09 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9033 1.8973 1.9111 1.9043 1.9035 0.9515 0.9512 58.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.62 1.70 1.63 1.59 1.43 1.46 1.41 -
P/RPS 0.65 0.62 0.56 0.48 0.44 0.45 0.45 27.80%
P/EPS 9.28 1.45 1.42 1.36 1.34 9.74 6.67 24.65%
EY 10.77 68.77 70.38 73.39 74.64 10.26 14.98 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.82 0.80 0.72 1.46 1.41 -30.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 28/02/13 29/11/12 -
Price 1.58 1.67 1.70 1.47 1.71 1.37 1.41 -
P/RPS 0.63 0.61 0.58 0.45 0.53 0.43 0.45 25.17%
P/EPS 9.05 1.43 1.48 1.26 1.60 9.14 6.67 22.58%
EY 11.05 70.00 67.48 79.38 62.42 10.94 14.98 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.85 0.74 0.86 1.37 1.41 -32.06%

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