[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 3.61%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 202,840 285,906 269,950 289,228 273,884 272,450 298,290 -22.72%
PBT 13,416 34,546 28,629 19,580 19,200 23,717 30,200 -41.86%
Tax -4,080 -10,362 -6,924 -5,568 -5,168 -5,275 -5,288 -15.91%
NP 9,336 24,184 21,705 14,012 14,032 18,442 24,912 -48.11%
-
NP to SH 10,276 21,835 21,124 15,086 14,560 14,010 18,598 -32.73%
-
Tax Rate 30.41% 29.99% 24.19% 28.44% 26.92% 22.24% 17.51% -
Total Cost 193,504 261,722 248,245 275,216 259,852 254,008 273,378 -20.62%
-
Net Worth 185,680 182,769 126,866 126,945 126,977 162,394 143,424 18.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 185,680 182,769 126,866 126,945 126,977 162,394 143,424 18.84%
NOSH 127,178 126,923 126,866 126,945 126,977 126,870 126,924 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.60% 8.46% 8.04% 4.84% 5.12% 6.77% 8.35% -
ROE 5.53% 11.95% 16.65% 11.88% 11.47% 8.63% 12.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 159.49 225.26 212.78 227.84 215.70 214.75 235.01 -22.82%
EPS 8.08 17.21 16.65 11.88 11.48 11.04 14.65 -32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.00 1.00 1.00 1.28 1.13 18.68%
Adjusted Per Share Value based on latest NOSH - 126,910
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 152.13 214.43 202.46 216.92 205.41 204.34 223.72 -22.72%
EPS 7.71 16.38 15.84 11.31 10.92 10.51 13.95 -32.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3926 1.3708 0.9515 0.9521 0.9523 1.218 1.0757 18.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.13 0.95 0.82 0.79 0.79 0.74 -
P/RPS 0.63 0.50 0.45 0.36 0.37 0.37 0.31 60.65%
P/EPS 12.50 6.57 5.71 6.90 6.89 7.15 5.05 83.28%
EY 8.00 15.22 17.53 14.49 14.51 13.98 19.80 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.95 0.82 0.79 0.62 0.65 4.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 -
Price 0.96 1.08 1.07 0.84 0.80 0.72 0.68 -
P/RPS 0.60 0.48 0.50 0.37 0.37 0.34 0.29 62.58%
P/EPS 11.88 6.28 6.43 7.07 6.98 6.52 4.64 87.47%
EY 8.42 15.93 15.56 14.15 14.33 15.34 21.55 -46.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 1.07 0.84 0.80 0.56 0.60 6.57%

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