[WEIDA] YoY TTM 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- 54.18%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 333,841 318,230 409,459 309,508 285,906 276,193 270,377 3.57%
PBT 29,166 31,620 42,018 31,995 34,546 27,960 25,698 2.13%
Tax -8,390 -8,668 71,742 5,602 -10,362 -4,213 -4,154 12.42%
NP 20,776 22,952 113,760 37,597 24,184 23,747 21,544 -0.60%
-
NP to SH 17,417 22,144 135,440 30,876 21,835 19,315 13,754 4.01%
-
Tax Rate 28.77% 27.41% -170.74% -17.51% 29.99% 15.07% 16.16% -
Total Cost 313,065 295,278 295,699 271,911 261,722 252,446 248,833 3.89%
-
Net Worth 379,710 253,769 253,792 126,867 126,805 127,198 132,048 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 - - - - - - 4,446 -
Div Payout % - - - - - - 32.33% -
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 379,710 253,769 253,792 126,867 126,805 127,198 132,048 19.23%
NOSH 126,993 126,884 126,896 126,867 126,805 127,198 126,969 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% 27.78% 12.15% 8.46% 8.60% 7.97% -
ROE 4.59% 8.73% 53.37% 24.34% 17.22% 15.18% 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 262.88 250.80 322.67 243.96 225.47 217.14 212.95 3.57%
EPS 13.71 17.45 106.73 24.34 17.22 15.18 10.83 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.99 2.00 2.00 1.00 1.00 1.00 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 250.38 238.67 307.10 232.13 214.43 207.15 202.78 3.57%
EPS 13.06 16.61 101.58 23.16 16.38 14.49 10.32 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 2.8478 1.9033 1.9035 0.9515 0.951 0.954 0.9904 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 0.36 0.26 16.19%
P/EPS 12.25 9.28 1.34 4.07 6.56 5.20 5.08 15.79%
EY 8.16 10.77 74.64 24.58 15.24 19.22 19.70 -13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.36 -
P/NAPS 0.56 0.81 0.72 0.99 1.13 0.79 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 0.33 0.20 20.08%
P/EPS 11.59 9.05 1.60 3.86 6.27 4.74 3.88 19.99%
EY 8.63 11.05 62.42 25.89 15.94 21.09 25.79 -16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.53 0.79 0.86 0.94 1.08 0.72 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