[WEIDA] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 2.95%
YoY- 13.05%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 287,378 246,148 268,145 285,906 254,938 267,329 294,533 -1.62%
PBT 33,350 29,665 33,100 34,546 26,782 22,916 26,284 17.15%
Tax -11,139 -9,023 -10,090 -10,362 -5,440 -3,149 -3,654 109.81%
NP 22,211 20,642 23,010 24,184 21,342 19,767 22,630 -1.23%
-
NP to SH 20,026 17,916 20,764 21,835 21,209 18,892 19,435 2.01%
-
Tax Rate 33.40% 30.42% 30.48% 29.99% 20.31% 13.74% 13.90% -
Total Cost 265,167 225,506 245,135 261,722 233,596 247,562 271,903 -1.65%
-
Net Worth 192,965 183,036 185,680 126,805 126,954 126,910 126,977 32.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 192,965 183,036 185,680 126,805 126,954 126,910 126,977 32.08%
NOSH 126,951 127,108 127,178 126,805 126,954 126,910 126,977 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.73% 8.39% 8.58% 8.46% 8.37% 7.39% 7.68% -
ROE 10.38% 9.79% 11.18% 17.22% 16.71% 14.89% 15.31% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 226.37 193.65 210.84 225.47 200.81 210.64 231.96 -1.60%
EPS 15.77 14.10 16.33 17.22 16.71 14.89 15.31 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.44 1.46 1.00 1.00 1.00 1.00 32.09%
Adjusted Per Share Value based on latest NOSH - 126,805
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 215.53 184.61 201.11 214.43 191.20 200.50 220.90 -1.62%
EPS 15.02 13.44 15.57 16.38 15.91 14.17 14.58 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.3728 1.3926 0.951 0.9522 0.9518 0.9523 32.08%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.95 0.89 1.01 1.13 0.95 0.82 0.79 -
P/RPS 0.42 0.46 0.48 0.50 0.47 0.39 0.34 15.08%
P/EPS 6.02 6.31 6.19 6.56 5.69 5.51 5.16 10.79%
EY 16.60 15.84 16.17 15.24 17.59 18.15 19.37 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.69 1.13 0.95 0.82 0.79 -13.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 -
Price 1.00 0.98 0.96 1.08 1.07 0.84 0.80 -
P/RPS 0.44 0.51 0.46 0.48 0.53 0.40 0.34 18.69%
P/EPS 6.34 6.95 5.88 6.27 6.40 5.64 5.23 13.65%
EY 15.77 14.38 17.01 15.94 15.61 17.72 19.13 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.66 1.08 1.07 0.84 0.80 -12.00%

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