[WEIDA] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 110.04%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 239,851 301,917 203,934 202,463 223,718 220,201 145,648 8.66%
PBT 20,749 34,655 21,405 21,472 22,650 11,965 14,002 6.76%
Tax -5,968 -50,709 -7,099 -5,193 -3,966 -2,384 -5,076 2.73%
NP 14,781 -16,054 14,306 16,279 18,684 9,581 8,926 8.76%
-
NP to SH 14,594 2,165 14,034 15,843 13,949 4,955 8,635 9.13%
-
Tax Rate 28.76% 146.33% 33.17% 24.18% 17.51% 19.92% 36.25% -
Total Cost 225,070 317,971 189,628 186,184 205,034 210,620 136,722 8.65%
-
Net Worth 253,786 126,892 192,872 126,866 143,424 123,239 120,967 13.13%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 4,446 - -
Div Payout % - - - - - 89.74% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 253,786 126,892 192,872 126,866 143,424 123,239 120,967 13.13%
NOSH 126,893 126,892 126,889 126,866 126,924 127,051 128,688 -0.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.16% -5.32% 7.02% 8.04% 8.35% 4.35% 6.13% -
ROE 5.75% 1.71% 7.28% 12.49% 9.73% 4.02% 7.14% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 189.02 237.93 160.72 159.59 176.26 173.32 113.18 8.91%
EPS 11.50 1.71 11.06 12.49 10.99 3.90 6.71 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.00 1.00 1.52 1.00 1.13 0.97 0.94 13.39%
Adjusted Per Share Value based on latest NOSH - 126,954
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 179.89 226.44 152.95 151.85 167.79 165.15 109.24 8.66%
EPS 10.95 1.62 10.53 11.88 10.46 3.72 6.48 9.12%
DPS 0.00 0.00 0.00 0.00 0.00 3.34 0.00 -
NAPS 1.9034 0.9517 1.4465 0.9515 1.0757 0.9243 0.9073 13.13%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.70 1.46 0.95 0.95 0.74 0.49 0.77 -
P/RPS 0.90 0.61 0.59 0.60 0.42 0.28 0.68 4.77%
P/EPS 14.78 85.57 8.59 7.61 6.73 12.56 11.48 4.29%
EY 6.77 1.17 11.64 13.15 14.85 7.96 8.71 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.85 1.46 0.63 0.95 0.65 0.51 0.82 0.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 -
Price 1.67 1.37 1.00 1.07 0.68 0.41 0.61 -
P/RPS 0.88 0.58 0.62 0.67 0.39 0.24 0.54 8.47%
P/EPS 14.52 80.30 9.04 8.57 6.19 10.51 9.09 8.11%
EY 6.89 1.25 11.06 11.67 16.16 9.51 11.00 -7.49%
DY 0.00 0.00 0.00 0.00 0.00 8.54 0.00 -
P/NAPS 0.84 1.37 0.66 1.07 0.60 0.42 0.65 4.36%

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