[WEIDA] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 79.17%
YoY- -112.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 203,128 140,346 159,317 196,992 104,856 144,614 153,478 4.77%
PBT 19,855 9,430 15,848 20,823 4,909 9,790 14,834 4.97%
Tax -7,012 -2,580 -5,635 -33,530 -1,445 -2,784 -3,848 10.51%
NP 12,843 6,850 10,213 -12,707 3,464 7,006 10,986 2.63%
-
NP to SH 13,341 4,547 10,255 -461 3,624 7,543 7,966 8.97%
-
Tax Rate 35.32% 27.36% 35.56% 161.02% 29.44% 28.44% 25.94% -
Total Cost 190,285 133,496 149,104 209,699 101,392 137,608 142,492 4.93%
-
Net Worth 387,155 351,820 253,935 126,915 182,467 126,945 142,068 18.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 387,155 351,820 253,935 126,915 182,467 126,945 142,068 18.17%
NOSH 126,936 127,011 126,967 126,915 126,713 126,945 126,847 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.32% 4.88% 6.41% -6.45% 3.30% 4.84% 7.16% -
ROE 3.45% 1.29% 4.04% -0.36% 1.99% 5.94% 5.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 160.02 110.50 125.48 155.22 82.75 113.92 120.99 4.76%
EPS 10.51 3.58 8.08 -0.36 2.86 5.94 6.28 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.77 2.00 1.00 1.44 1.00 1.12 18.16%
Adjusted Per Share Value based on latest NOSH - 126,829
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 152.35 105.26 119.49 147.74 78.64 108.46 115.11 4.78%
EPS 10.01 3.41 7.69 -0.35 2.72 5.66 5.97 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9037 2.6387 1.9045 0.9519 1.3685 0.9521 1.0655 18.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.52 1.79 1.63 1.41 0.89 0.82 0.69 -
P/RPS 0.95 1.62 1.30 0.91 1.08 0.72 0.57 8.88%
P/EPS 14.46 50.00 20.18 -388.18 31.12 13.80 10.99 4.67%
EY 6.91 2.00 4.96 -0.26 3.21 7.25 9.10 -4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.82 1.41 0.62 0.82 0.62 -3.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 28/11/14 26/11/13 29/11/12 24/11/11 23/11/10 20/11/09 -
Price 2.09 1.61 1.70 1.41 0.98 0.84 0.66 -
P/RPS 1.31 1.46 1.35 0.91 1.18 0.74 0.55 15.55%
P/EPS 19.89 44.97 21.05 -388.18 34.27 14.14 10.51 11.21%
EY 5.03 2.22 4.75 -0.26 2.92 7.07 9.52 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.85 1.41 0.68 0.84 0.59 2.64%

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