[WEIDA] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 12.26%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 246,148 268,145 285,906 254,938 267,329 294,533 276,193 -7.38%
PBT 29,665 33,100 34,546 26,782 22,916 26,284 27,960 4.02%
Tax -9,023 -10,090 -10,362 -5,440 -3,149 -3,654 -4,213 66.07%
NP 20,642 23,010 24,184 21,342 19,767 22,630 23,747 -8.91%
-
NP to SH 17,916 20,764 21,835 21,209 18,892 19,435 19,315 -4.88%
-
Tax Rate 30.42% 30.48% 29.99% 20.31% 13.74% 13.90% 15.07% -
Total Cost 225,506 245,135 261,722 233,596 247,562 271,903 252,446 -7.24%
-
Net Worth 183,036 185,680 126,805 126,954 126,910 126,977 127,198 27.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 183,036 185,680 126,805 126,954 126,910 126,977 127,198 27.43%
NOSH 127,108 127,178 126,805 126,954 126,910 126,977 127,198 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.39% 8.58% 8.46% 8.37% 7.39% 7.68% 8.60% -
ROE 9.79% 11.18% 17.22% 16.71% 14.89% 15.31% 15.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.65 210.84 225.47 200.81 210.64 231.96 217.14 -7.34%
EPS 14.10 16.33 17.22 16.71 14.89 15.31 15.18 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.00 1.00 1.00 1.00 1.00 27.49%
Adjusted Per Share Value based on latest NOSH - 126,954
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 184.61 201.11 214.43 191.20 200.50 220.90 207.15 -7.38%
EPS 13.44 15.57 16.38 15.91 14.17 14.58 14.49 -4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3728 1.3926 0.951 0.9522 0.9518 0.9523 0.954 27.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.89 1.01 1.13 0.95 0.82 0.79 0.79 -
P/RPS 0.46 0.48 0.50 0.47 0.39 0.34 0.36 17.73%
P/EPS 6.31 6.19 6.56 5.69 5.51 5.16 5.20 13.75%
EY 15.84 16.17 15.24 17.59 18.15 19.37 19.22 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 1.13 0.95 0.82 0.79 0.79 -14.90%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 -
Price 0.98 0.96 1.08 1.07 0.84 0.80 0.72 -
P/RPS 0.51 0.46 0.48 0.53 0.40 0.34 0.33 33.63%
P/EPS 6.95 5.88 6.27 6.40 5.64 5.23 4.74 29.03%
EY 14.38 17.01 15.94 15.61 17.72 19.13 21.09 -22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 1.08 1.07 0.84 0.80 0.72 -3.73%

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