[WEIDA] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.78%
YoY- -5.58%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 292,800 347,393 407,490 287,378 254,938 273,894 273,459 1.14%
PBT 28,947 28,112 46,374 33,350 26,782 36,383 17,977 8.25%
Tax -8,986 116,482 -39,136 -11,139 -5,440 -5,736 -6,238 6.26%
NP 19,961 144,594 7,238 22,211 21,342 30,647 11,739 9.24%
-
NP to SH 17,068 147,868 19,008 20,026 21,209 22,748 6,976 16.07%
-
Tax Rate 31.04% -414.35% 84.39% 33.40% 20.31% 15.77% 34.70% -
Total Cost 272,839 202,799 400,252 265,167 233,596 243,247 261,720 0.69%
-
Net Worth 355,071 252,972 126,870 192,965 126,954 143,541 122,705 19.36%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 355,071 252,972 126,870 192,965 126,954 143,541 122,705 19.36%
NOSH 126,811 126,486 126,870 126,951 126,954 127,027 126,499 0.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.82% 41.62% 1.78% 7.73% 8.37% 11.19% 4.29% -
ROE 4.81% 58.45% 14.98% 10.38% 16.71% 15.85% 5.69% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 230.89 274.65 321.19 226.37 200.81 215.62 216.17 1.10%
EPS 13.46 116.90 14.98 15.77 16.71 17.91 5.51 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.00 1.00 1.52 1.00 1.13 0.97 19.31%
Adjusted Per Share Value based on latest NOSH - 126,951
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 219.60 260.55 305.62 215.53 191.20 205.42 205.09 1.14%
EPS 12.80 110.90 14.26 15.02 15.91 17.06 5.23 16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.663 1.8973 0.9515 1.4472 0.9522 1.0766 0.9203 19.36%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.50 1.70 1.46 0.95 0.95 0.74 0.49 -
P/RPS 0.65 0.62 0.45 0.42 0.47 0.34 0.23 18.89%
P/EPS 11.14 1.45 9.74 6.02 5.69 4.13 8.89 3.83%
EY 8.97 68.77 10.26 16.60 17.59 24.20 11.25 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.85 1.46 0.63 0.95 0.65 0.51 0.95%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 28/02/13 28/02/12 26/01/11 02/02/10 27/02/09 -
Price 1.70 1.67 1.37 1.00 1.07 0.68 0.41 -
P/RPS 0.74 0.61 0.43 0.44 0.53 0.32 0.19 25.42%
P/EPS 12.63 1.43 9.14 6.34 6.40 3.80 7.43 9.24%
EY 7.92 70.00 10.94 15.77 15.61 26.34 13.45 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 1.37 0.66 1.07 0.60 0.42 6.41%

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