[WEIDA] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 3.93%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 352,124 319,712 202,840 273,884 200,524 187,256 171,760 12.69%
PBT 58,200 30,536 13,416 19,200 25,904 15,996 14,976 25.36%
Tax -15,300 -64,316 -4,080 -5,168 -7,404 -3,556 -5,700 17.87%
NP 42,900 -33,780 9,336 14,032 18,500 12,440 9,276 29.04%
-
NP to SH 41,932 -8,852 10,276 14,560 14,080 11,796 8,764 29.77%
-
Tax Rate 26.29% 210.62% 30.41% 26.92% 28.58% 22.23% 38.06% -
Total Cost 309,224 353,492 193,504 259,852 182,024 174,816 162,484 11.31%
-
Net Worth 253,905 127,150 185,680 126,977 137,241 124,569 119,273 13.40%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,905 127,150 185,680 126,977 137,241 124,569 119,273 13.40%
NOSH 126,952 127,150 127,178 126,977 127,075 127,112 129,644 -0.34%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.18% -10.57% 4.60% 5.12% 9.23% 6.64% 5.40% -
ROE 16.51% -6.96% 5.53% 11.47% 10.26% 9.47% 7.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 277.37 251.44 159.49 215.70 157.80 147.32 132.48 13.09%
EPS 33.04 -6.96 8.08 11.48 11.08 9.28 6.76 30.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.46 1.00 1.08 0.98 0.92 13.80%
Adjusted Per Share Value based on latest NOSH - 126,977
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 264.09 239.78 152.13 205.41 150.39 140.44 128.82 12.69%
EPS 31.45 -6.64 7.71 10.92 10.56 8.85 6.57 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 0.9536 1.3926 0.9523 1.0293 0.9343 0.8946 13.40%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.59 1.03 1.01 0.79 0.58 0.53 0.85 -
P/RPS 0.57 0.41 0.63 0.37 0.37 0.36 0.64 -1.91%
P/EPS 4.81 -14.80 12.50 6.89 5.23 5.71 12.57 -14.78%
EY 20.77 -6.76 8.00 14.51 19.10 17.51 7.95 17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.03 0.69 0.79 0.54 0.54 0.92 -2.30%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 -
Price 1.47 1.42 0.96 0.80 0.65 0.54 0.86 -
P/RPS 0.53 0.56 0.60 0.37 0.41 0.37 0.65 -3.34%
P/EPS 4.45 -20.40 11.88 6.98 5.87 5.82 12.72 -16.04%
EY 22.47 -4.90 8.42 14.33 17.05 17.19 7.86 19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.42 0.66 0.80 0.60 0.55 0.93 -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