[WEIDA] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 413.09%
YoY- -84.57%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 409,529 285,894 319,801 402,556 271,912 269,950 298,290 5.42%
PBT 38,664 24,101 27,665 46,206 28,540 28,629 30,200 4.20%
Tax -13,958 -8,381 -7,957 -67,611 -9,465 -6,924 -5,288 17.55%
NP 24,705 15,720 19,708 -21,405 19,074 21,705 24,912 -0.13%
-
NP to SH 24,526 12,690 19,458 2,886 18,712 21,124 18,598 4.71%
-
Tax Rate 36.10% 34.77% 28.76% 146.33% 33.16% 24.19% 17.51% -
Total Cost 384,824 270,174 300,093 423,961 252,837 248,245 273,378 5.86%
-
Net Worth 392,003 355,338 253,786 126,892 192,872 126,866 143,424 18.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 392,003 355,338 253,786 126,892 192,872 126,866 143,424 18.23%
NOSH 126,862 126,906 126,893 126,892 126,889 126,866 126,924 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.03% 5.50% 6.16% -5.32% 7.02% 8.04% 8.35% -
ROE 6.26% 3.57% 7.67% 2.27% 9.70% 16.65% 12.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 322.81 225.28 252.02 317.24 214.29 212.78 235.01 5.43%
EPS 19.33 10.00 15.33 2.28 14.75 16.65 14.65 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.80 2.00 1.00 1.52 1.00 1.13 18.24%
Adjusted Per Share Value based on latest NOSH - 126,870
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 307.15 214.42 239.85 301.92 203.93 202.46 223.72 5.42%
EPS 18.40 9.52 14.59 2.17 14.03 15.84 13.95 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.665 1.9034 0.9517 1.4465 0.9515 1.0757 18.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.97 1.50 1.70 1.46 0.95 0.95 0.74 -
P/RPS 0.61 0.67 0.67 0.46 0.44 0.45 0.31 11.93%
P/EPS 10.19 15.00 11.09 64.18 6.44 5.71 5.05 12.40%
EY 9.81 6.67 9.02 1.56 15.52 17.53 19.80 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.85 1.46 0.63 0.95 0.65 -0.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 26/02/14 28/02/13 28/02/12 26/01/11 02/02/10 -
Price 1.76 1.70 1.67 1.37 1.00 1.07 0.68 -
P/RPS 0.55 0.75 0.66 0.43 0.47 0.50 0.29 11.25%
P/EPS 9.10 17.00 10.89 60.22 6.78 6.43 4.64 11.87%
EY 10.98 5.88 9.18 1.66 14.75 15.56 21.55 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.84 1.37 0.66 1.07 0.60 -0.85%

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