[WEIDA] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 7.23%
YoY- -12.21%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 71,286 117,064 54,146 76,143 103,347 59,211 49,682 6.19%
PBT 1,298 13,189 1,555 4,990 8,358 4,483 4,577 -18.92%
Tax -1,810 -17,450 -425 -1,492 -1,997 -940 -1,015 10.11%
NP -512 -4,261 1,130 3,498 6,361 3,543 3,562 -
-
NP to SH -228 1,753 1,055 3,903 4,446 1,753 2,982 -
-
Tax Rate 139.45% 132.31% 27.33% 29.90% 23.89% 20.97% 22.18% -
Total Cost 71,798 121,325 53,016 72,645 96,986 55,668 46,120 7.64%
-
Net Worth 254,814 126,829 183,036 126,910 142,272 125,758 120,822 13.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 4,446 - -
Div Payout % - - - - - 253.62% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 254,814 126,829 183,036 126,910 142,272 125,758 120,822 13.23%
NOSH 127,407 126,829 127,108 126,910 127,028 127,028 128,534 -0.14%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.72% -3.64% 2.09% 4.59% 6.15% 5.98% 7.17% -
ROE -0.09% 1.38% 0.58% 3.08% 3.13% 1.39% 2.47% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 55.95 92.30 42.60 60.00 81.36 46.61 38.65 6.35%
EPS -0.18 1.38 0.83 3.08 3.50 1.38 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.00 1.00 1.44 1.00 1.12 0.99 0.94 13.39%
Adjusted Per Share Value based on latest NOSH - 126,910
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.46 87.80 40.61 57.11 77.51 44.41 37.26 6.19%
EPS -0.17 1.31 0.79 2.93 3.33 1.31 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.9111 0.9512 1.3728 0.9518 1.067 0.9432 0.9062 13.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.63 1.41 0.89 0.82 0.69 0.54 0.83 -
P/RPS 2.91 1.53 2.09 1.37 0.85 1.16 2.15 5.16%
P/EPS -910.85 102.01 107.23 26.66 19.71 39.13 35.78 -
EY -0.11 0.98 0.93 3.75 5.07 2.56 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 6.48 0.00 -
P/NAPS 0.82 1.41 0.62 0.82 0.62 0.55 0.88 -1.16%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 29/11/12 24/11/11 23/11/10 20/11/09 24/10/08 30/11/07 -
Price 1.70 1.41 0.98 0.84 0.66 0.41 0.70 -
P/RPS 3.04 1.53 2.30 1.40 0.81 0.88 1.81 9.01%
P/EPS -949.97 102.01 118.07 27.31 18.86 29.71 30.17 -
EY -0.11 0.98 0.85 3.66 5.30 3.37 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 8.54 0.00 -
P/NAPS 0.85 1.41 0.68 0.84 0.59 0.41 0.74 2.33%

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