[WEIDA] YoY TTM 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- 12.26%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 347,393 407,490 287,378 254,938 273,894 273,459 187,805 10.78%
PBT 28,112 46,374 33,350 26,782 36,383 17,977 18,975 6.76%
Tax 116,482 -39,136 -11,139 -5,440 -5,736 -6,238 -6,405 -
NP 144,594 7,238 22,211 21,342 30,647 11,739 12,570 50.19%
-
NP to SH 147,868 19,008 20,026 21,209 22,748 6,976 12,324 51.24%
-
Tax Rate -414.35% 84.39% 33.40% 20.31% 15.77% 34.70% 33.75% -
Total Cost 202,799 400,252 265,167 233,596 243,247 261,720 175,235 2.46%
-
Net Worth 252,972 126,870 192,965 126,954 143,541 122,705 120,084 13.20%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 5,141 -
Div Payout % - - - - - - 41.72% -
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 252,972 126,870 192,965 126,954 143,541 122,705 120,084 13.20%
NOSH 126,486 126,870 126,951 126,954 127,027 126,499 127,749 -0.16%
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 41.62% 1.78% 7.73% 8.37% 11.19% 4.29% 6.69% -
ROE 58.45% 14.98% 10.38% 16.71% 15.85% 5.69% 10.26% -
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 274.65 321.19 226.37 200.81 215.62 216.17 147.01 10.96%
EPS 116.90 14.98 15.77 16.71 17.91 5.51 9.65 51.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.02 -
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 260.55 305.62 215.53 191.20 205.42 205.09 140.85 10.78%
EPS 110.90 14.26 15.02 15.91 17.06 5.23 9.24 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.86 -
NAPS 1.8973 0.9515 1.4472 0.9522 1.0766 0.9203 0.9006 13.21%
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 0.62 0.45 0.42 0.47 0.34 0.23 0.52 2.97%
P/EPS 1.45 9.74 6.02 5.69 4.13 8.89 7.98 -24.72%
EY 68.77 10.26 16.60 17.59 24.20 11.25 12.53 32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.23 -
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 0.61 0.43 0.44 0.53 0.32 0.19 0.41 6.83%
P/EPS 1.43 9.14 6.34 6.40 3.80 7.43 6.32 -21.92%
EY 70.00 10.94 15.77 15.61 26.34 13.45 15.81 28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.60 -
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