[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -52.94%
YoY- -29.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 309,508 271,912 209,712 202,840 285,906 269,950 289,228 4.61%
PBT 33,132 28,540 9,818 13,416 34,546 28,629 19,580 41.95%
Tax 21,631 -9,465 -2,890 -4,080 -10,362 -6,924 -5,568 -
NP 54,763 19,074 6,928 9,336 24,184 21,705 14,012 147.91%
-
NP to SH 39,344 18,712 7,248 10,276 21,835 21,124 15,086 89.35%
-
Tax Rate -65.29% 33.16% 29.44% 30.41% 29.99% 24.19% 28.44% -
Total Cost 254,745 252,837 202,784 193,504 261,722 248,245 275,216 -5.01%
-
Net Worth 298,169 192,872 182,467 185,680 182,769 126,866 126,945 76.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 298,169 192,872 182,467 185,680 182,769 126,866 126,945 76.60%
NOSH 126,880 126,889 126,713 127,178 126,923 126,866 126,945 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.69% 7.02% 3.30% 4.60% 8.46% 8.04% 4.84% -
ROE 13.20% 9.70% 3.97% 5.53% 11.95% 16.65% 11.88% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 243.94 214.29 165.50 159.49 225.26 212.78 227.84 4.65%
EPS 31.01 14.75 5.72 8.08 17.21 16.65 11.88 89.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 1.52 1.44 1.46 1.44 1.00 1.00 76.66%
Adjusted Per Share Value based on latest NOSH - 127,178
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 232.13 203.93 157.28 152.13 214.43 202.46 216.92 4.61%
EPS 29.51 14.03 5.44 7.71 16.38 15.84 11.31 89.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2363 1.4465 1.3685 1.3926 1.3708 0.9515 0.9521 76.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.99 0.95 0.89 1.01 1.13 0.95 0.82 -
P/RPS 0.41 0.44 0.54 0.63 0.50 0.45 0.36 9.04%
P/EPS 3.19 6.44 15.56 12.50 6.57 5.71 6.90 -40.18%
EY 31.32 15.52 6.43 8.00 15.22 17.53 14.49 67.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.62 0.69 0.78 0.95 0.82 -35.95%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 -
Price 0.94 1.00 0.98 0.96 1.08 1.07 0.84 -
P/RPS 0.39 0.47 0.59 0.60 0.48 0.50 0.37 3.56%
P/EPS 3.03 6.78 17.13 11.88 6.28 6.43 7.07 -43.12%
EY 32.99 14.75 5.84 8.42 15.93 15.56 14.15 75.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.66 0.68 0.66 0.75 1.07 0.84 -38.99%

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