[WEIDA] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 0.62%
YoY- 35.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 417,562 338,726 268,145 294,533 273,694 202,780 173,527 15.74%
PBT 48,934 36,275 33,100 26,284 28,175 20,269 19,164 16.89%
Tax 83,996 -9,457 -10,090 -3,654 -5,116 -8,394 -6,402 -
NP 132,930 26,818 23,010 22,630 23,059 11,875 12,762 47.72%
-
NP to SH 148,136 26,094 20,764 19,435 14,325 11,414 12,333 51.27%
-
Tax Rate -171.65% 26.07% 30.48% 13.90% 18.16% 41.41% 33.41% -
Total Cost 284,632 311,908 245,135 271,903 250,635 190,905 160,765 9.97%
-
Net Worth 253,905 127,150 185,680 126,977 137,241 124,569 119,273 13.40%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 4,446 5,141 - -
Div Payout % - - - - 31.04% 45.04% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,905 127,150 185,680 126,977 137,241 124,569 119,273 13.40%
NOSH 126,952 127,150 127,178 126,977 127,075 127,112 129,644 -0.34%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 31.83% 7.92% 8.58% 7.68% 8.43% 5.86% 7.35% -
ROE 58.34% 20.52% 11.18% 15.31% 10.44% 9.16% 10.34% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 328.91 266.40 210.84 231.96 215.38 159.53 133.85 16.14%
EPS 116.69 20.52 16.33 15.31 11.27 8.98 9.51 51.81%
DPS 0.00 0.00 0.00 0.00 3.50 4.00 0.00 -
NAPS 2.00 1.00 1.46 1.00 1.08 0.98 0.92 13.80%
Adjusted Per Share Value based on latest NOSH - 126,977
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 313.17 254.05 201.11 220.90 205.27 152.09 130.15 15.74%
EPS 111.10 19.57 15.57 14.58 10.74 8.56 9.25 51.27%
DPS 0.00 0.00 0.00 0.00 3.33 3.86 0.00 -
NAPS 1.9043 0.9536 1.3926 0.9523 1.0293 0.9343 0.8946 13.40%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.59 1.03 1.01 0.79 0.58 0.53 0.85 -
P/RPS 0.48 0.39 0.48 0.34 0.27 0.33 0.64 -4.67%
P/EPS 1.36 5.02 6.19 5.16 5.15 5.90 8.94 -26.91%
EY 73.39 19.92 16.17 19.37 19.44 16.94 11.19 36.77%
DY 0.00 0.00 0.00 0.00 6.03 7.55 0.00 -
P/NAPS 0.80 1.03 0.69 0.79 0.54 0.54 0.92 -2.30%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 -
Price 1.47 1.42 0.96 0.80 0.65 0.54 0.86 -
P/RPS 0.45 0.53 0.46 0.34 0.30 0.34 0.64 -5.69%
P/EPS 1.26 6.92 5.88 5.23 5.77 6.01 9.04 -27.97%
EY 79.38 14.45 17.01 19.13 17.34 16.63 11.06 38.84%
DY 0.00 0.00 0.00 0.00 5.38 7.41 0.00 -
P/NAPS 0.74 1.42 0.66 0.80 0.60 0.55 0.93 -3.73%

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