[WEIDA] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 180.35%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 333,841 318,230 409,459 309,508 285,906 272,450 270,377 3.57%
PBT 29,166 31,620 41,558 33,132 34,546 23,717 25,698 2.13%
Tax -8,390 -8,668 108,393 21,631 -10,362 -5,275 -4,154 12.42%
NP 20,776 22,952 149,951 54,763 24,184 18,442 21,544 -0.60%
-
NP to SH 17,417 22,144 153,863 39,344 21,835 14,010 13,754 4.01%
-
Tax Rate 28.77% 27.41% -260.82% -65.29% 29.99% 22.24% 16.16% -
Total Cost 313,065 295,278 259,508 254,745 261,722 254,008 248,833 3.89%
-
Net Worth 379,292 350,318 345,138 298,169 182,769 162,394 131,957 19.23%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 4,440 -
Div Payout % - - - - - - 32.29% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 379,292 350,318 345,138 298,169 182,769 162,394 131,957 19.23%
NOSH 126,853 126,926 126,889 126,880 126,923 126,870 126,881 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.22% 7.21% 36.62% 17.69% 8.46% 6.77% 7.97% -
ROE 4.59% 6.32% 44.58% 13.20% 11.95% 8.63% 10.42% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 263.17 250.72 322.69 243.94 225.26 214.75 213.09 3.57%
EPS 13.73 17.45 121.25 31.01 17.21 11.04 10.84 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.99 2.76 2.72 2.35 1.44 1.28 1.04 19.23%
Adjusted Per Share Value based on latest NOSH - 126,867
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 250.38 238.67 307.10 232.13 214.43 204.34 202.78 3.57%
EPS 13.06 16.61 115.40 29.51 16.38 10.51 10.32 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 2.8447 2.6274 2.5885 2.2363 1.3708 1.218 0.9897 19.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.68 1.62 1.43 0.99 1.13 0.79 0.55 -
P/RPS 0.64 0.65 0.44 0.41 0.50 0.37 0.26 16.19%
P/EPS 12.24 9.29 1.18 3.19 6.57 7.15 5.07 15.81%
EY 8.17 10.77 84.80 31.32 15.22 13.98 19.71 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.36 -
P/NAPS 0.56 0.59 0.53 0.42 0.78 0.62 0.53 0.92%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 30/05/13 30/05/12 30/05/11 26/05/10 29/05/09 -
Price 1.59 1.58 1.71 0.94 1.08 0.72 0.42 -
P/RPS 0.60 0.63 0.53 0.39 0.48 0.34 0.20 20.08%
P/EPS 11.58 9.06 1.41 3.03 6.28 6.52 3.87 20.03%
EY 8.64 11.04 70.91 32.99 15.93 15.34 25.81 -16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.53 0.57 0.63 0.40 0.75 0.56 0.40 4.79%

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