[WEIDA] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 3.61%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 318,634 393,984 209,712 289,228 306,956 212,050 185,244 9.45%
PBT 31,696 41,646 9,818 19,580 29,668 16,964 16,642 11.32%
Tax -11,270 -67,060 -2,890 -5,568 -7,696 -3,658 -4,880 14.95%
NP 20,426 -25,414 6,928 14,012 21,972 13,306 11,762 9.62%
-
NP to SH 20,510 -922 7,248 15,086 15,932 9,404 10,346 12.06%
-
Tax Rate 35.56% 161.02% 29.44% 28.44% 25.94% 21.56% 29.32% -
Total Cost 298,208 419,398 202,784 275,216 284,984 198,744 173,482 9.43%
-
Net Worth 253,935 126,915 182,467 126,945 142,068 125,471 121,262 13.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 8,871 - -
Div Payout % - - - - - 94.34% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 253,935 126,915 182,467 126,945 142,068 125,471 121,262 13.09%
NOSH 126,967 126,915 126,713 126,945 126,847 126,738 129,002 -0.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.41% -6.45% 3.30% 4.84% 7.16% 6.27% 6.35% -
ROE 8.08% -0.73% 3.97% 11.88% 11.21% 7.49% 8.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 250.96 310.43 165.50 227.84 241.99 167.31 143.60 9.74%
EPS 16.16 -0.72 5.72 11.88 12.56 7.42 8.02 12.37%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.00 1.00 1.44 1.00 1.12 0.99 0.94 13.39%
Adjusted Per Share Value based on latest NOSH - 126,910
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 238.98 295.49 157.28 216.92 230.22 159.04 138.93 9.45%
EPS 15.38 -0.69 5.44 11.31 11.95 7.05 7.76 12.06%
DPS 0.00 0.00 0.00 0.00 0.00 6.65 0.00 -
NAPS 1.9045 0.9519 1.3685 0.9521 1.0655 0.941 0.9095 13.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.63 1.41 0.89 0.82 0.69 0.54 0.83 -
P/RPS 0.65 0.45 0.54 0.36 0.29 0.32 0.58 1.91%
P/EPS 10.09 -194.09 15.56 6.90 5.49 7.28 10.35 -0.42%
EY 9.91 -0.52 6.43 14.49 18.20 13.74 9.66 0.42%
DY 0.00 0.00 0.00 0.00 0.00 12.96 0.00 -
P/NAPS 0.82 1.41 0.62 0.82 0.62 0.55 0.88 -1.16%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 29/11/12 24/11/11 23/11/10 20/11/09 24/10/08 30/11/07 -
Price 1.70 1.41 0.98 0.84 0.66 0.41 0.70 -
P/RPS 0.68 0.45 0.59 0.37 0.27 0.25 0.49 5.60%
P/EPS 10.52 -194.09 17.13 7.07 5.25 5.53 8.73 3.15%
EY 9.50 -0.52 5.84 14.15 19.03 18.10 11.46 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 17.07 0.00 -
P/NAPS 0.85 1.41 0.68 0.84 0.59 0.41 0.74 2.33%

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