[WEIDA] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 2.67%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 417,562 409,459 407,490 401,644 338,726 309,508 287,378 28.31%
PBT 48,934 42,018 46,374 47,909 36,275 31,995 33,350 29.15%
Tax 83,996 71,742 -39,136 -26,482 -9,457 5,602 -11,139 -
NP 132,930 113,760 7,238 21,427 26,818 37,597 22,211 229.99%
-
NP to SH 148,136 135,440 19,008 26,792 26,094 30,876 20,026 280.10%
-
Tax Rate -171.65% -170.74% 84.39% 55.28% 26.07% -17.51% 33.40% -
Total Cost 284,632 295,699 400,252 380,217 311,908 271,911 265,167 4.84%
-
Net Worth 253,905 253,792 126,870 126,829 127,150 126,867 192,965 20.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 253,905 253,792 126,870 126,829 127,150 126,867 192,965 20.09%
NOSH 126,952 126,896 126,870 126,829 127,150 126,867 126,951 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 31.83% 27.78% 1.78% 5.33% 7.92% 12.15% 7.73% -
ROE 58.34% 53.37% 14.98% 21.12% 20.52% 24.34% 10.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 328.91 322.67 321.19 316.68 266.40 243.96 226.37 28.31%
EPS 116.69 106.73 14.98 21.12 20.52 24.34 15.77 280.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.00 1.00 1.00 1.52 20.09%
Adjusted Per Share Value based on latest NOSH - 126,829
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 313.17 307.10 305.62 301.23 254.05 232.13 215.53 28.31%
EPS 111.10 101.58 14.26 20.09 19.57 23.16 15.02 280.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 1.9035 0.9515 0.9512 0.9536 0.9515 1.4472 20.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.59 1.43 1.46 1.41 1.03 0.99 0.95 -
P/RPS 0.48 0.44 0.45 0.45 0.39 0.41 0.42 9.31%
P/EPS 1.36 1.34 9.74 6.67 5.02 4.07 6.02 -62.94%
EY 73.39 74.64 10.26 14.98 19.92 24.58 16.60 169.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 1.46 1.41 1.03 0.99 0.63 17.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.47 1.71 1.37 1.41 1.42 0.94 1.00 -
P/RPS 0.45 0.53 0.43 0.45 0.53 0.39 0.44 1.51%
P/EPS 1.26 1.60 9.14 6.67 6.92 3.86 6.34 -65.97%
EY 79.38 62.42 10.94 14.98 14.45 25.89 15.77 193.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 1.37 1.41 1.42 0.94 0.66 7.93%

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