[WEIDA] YoY Annualized Quarter 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- 158.17%
YoY- -11.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 285,894 319,801 402,556 271,912 269,950 298,290 293,601 -0.44%
PBT 24,101 27,665 46,206 28,540 28,629 30,200 15,953 7.11%
Tax -8,381 -7,957 -67,611 -9,465 -6,924 -5,288 -3,178 17.53%
NP 15,720 19,708 -21,405 19,074 21,705 24,912 12,774 3.51%
-
NP to SH 12,690 19,458 2,886 18,712 21,124 18,598 6,606 11.48%
-
Tax Rate 34.77% 28.76% 146.33% 33.16% 24.19% 17.51% 19.92% -
Total Cost 270,174 300,093 423,961 252,837 248,245 273,378 280,826 -0.64%
-
Net Worth 355,338 253,786 126,892 192,872 126,866 143,424 123,239 19.29%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 5,929 -
Div Payout % - - - - - - 89.74% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 355,338 253,786 126,892 192,872 126,866 143,424 123,239 19.29%
NOSH 126,906 126,893 126,892 126,889 126,866 126,924 127,051 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.50% 6.16% -5.32% 7.02% 8.04% 8.35% 4.35% -
ROE 3.57% 7.67% 2.27% 9.70% 16.65% 12.97% 5.36% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 225.28 252.02 317.24 214.29 212.78 235.01 231.09 -0.42%
EPS 10.00 15.33 2.28 14.75 16.65 14.65 5.20 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 2.80 2.00 1.00 1.52 1.00 1.13 0.97 19.31%
Adjusted Per Share Value based on latest NOSH - 126,951
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 214.42 239.85 301.92 203.93 202.46 223.72 220.20 -0.44%
EPS 9.52 14.59 2.17 14.03 15.84 13.95 4.96 11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.45 -
NAPS 2.665 1.9034 0.9517 1.4465 0.9515 1.0757 0.9243 19.29%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.50 1.70 1.46 0.95 0.95 0.74 0.49 -
P/RPS 0.67 0.67 0.46 0.44 0.45 0.31 0.21 21.32%
P/EPS 15.00 11.09 64.18 6.44 5.71 5.05 9.42 8.05%
EY 6.67 9.02 1.56 15.52 17.53 19.80 10.61 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.52 -
P/NAPS 0.54 0.85 1.46 0.63 0.95 0.65 0.51 0.95%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 28/02/13 28/02/12 26/01/11 02/02/10 27/02/09 -
Price 1.70 1.67 1.37 1.00 1.07 0.68 0.41 -
P/RPS 0.75 0.66 0.43 0.47 0.50 0.29 0.18 26.83%
P/EPS 17.00 10.89 60.22 6.78 6.43 4.64 7.88 13.66%
EY 5.88 9.18 1.66 14.75 15.56 21.55 12.68 -12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.38 -
P/NAPS 0.61 0.84 1.37 0.66 1.07 0.60 0.42 6.41%

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