[WEIDA] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.78%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 401,644 338,726 309,508 287,378 246,148 268,145 285,906 25.35%
PBT 47,909 36,275 31,995 33,350 29,665 33,100 34,546 24.28%
Tax -26,482 -9,457 5,602 -11,139 -9,023 -10,090 -10,362 86.60%
NP 21,427 26,818 37,597 22,211 20,642 23,010 24,184 -7.73%
-
NP to SH 26,792 26,094 30,876 20,026 17,916 20,764 21,835 14.57%
-
Tax Rate 55.28% 26.07% -17.51% 33.40% 30.42% 30.48% 29.99% -
Total Cost 380,217 311,908 271,911 265,167 225,506 245,135 261,722 28.18%
-
Net Worth 126,829 127,150 126,867 192,965 183,036 185,680 126,805 0.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,829 127,150 126,867 192,965 183,036 185,680 126,805 0.01%
NOSH 126,829 127,150 126,867 126,951 127,108 127,178 126,805 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.33% 7.92% 12.15% 7.73% 8.39% 8.58% 8.46% -
ROE 21.12% 20.52% 24.34% 10.38% 9.79% 11.18% 17.22% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 316.68 266.40 243.96 226.37 193.65 210.84 225.47 25.33%
EPS 21.12 20.52 24.34 15.77 14.10 16.33 17.22 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.52 1.44 1.46 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 126,951
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 301.23 254.05 232.13 215.53 184.61 201.11 214.43 25.35%
EPS 20.09 19.57 23.16 15.02 13.44 15.57 16.38 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9512 0.9536 0.9515 1.4472 1.3728 1.3926 0.951 0.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.41 1.03 0.99 0.95 0.89 1.01 1.13 -
P/RPS 0.45 0.39 0.41 0.42 0.46 0.48 0.50 -6.76%
P/EPS 6.67 5.02 4.07 6.02 6.31 6.19 6.56 1.11%
EY 14.98 19.92 24.58 16.60 15.84 16.17 15.24 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.03 0.99 0.63 0.62 0.69 1.13 15.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 26/08/11 30/05/11 -
Price 1.41 1.42 0.94 1.00 0.98 0.96 1.08 -
P/RPS 0.45 0.53 0.39 0.44 0.51 0.46 0.48 -4.20%
P/EPS 6.67 6.92 3.86 6.34 6.95 5.88 6.27 4.19%
EY 14.98 14.45 25.89 15.77 14.38 17.01 15.94 -4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 0.94 0.66 0.68 0.66 1.08 19.39%

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