[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 89.58%
YoY- -112.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 352,124 409,459 402,556 393,984 319,712 309,508 271,912 18.82%
PBT 58,200 41,558 46,206 41,646 30,536 33,132 28,540 60.87%
Tax -15,300 108,393 -67,611 -67,060 -64,316 21,631 -9,465 37.77%
NP 42,900 149,951 -21,405 -25,414 -33,780 54,763 19,074 71.74%
-
NP to SH 41,932 153,863 2,886 -922 -8,852 39,344 18,712 71.32%
-
Tax Rate 26.29% -260.82% 146.33% 161.02% 210.62% -65.29% 33.16% -
Total Cost 309,224 259,508 423,961 419,398 353,492 254,745 252,837 14.37%
-
Net Worth 253,905 345,138 126,892 126,915 127,150 298,169 192,872 20.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 253,905 345,138 126,892 126,915 127,150 298,169 192,872 20.13%
NOSH 126,952 126,889 126,892 126,915 127,150 126,880 126,889 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.18% 36.62% -5.32% -6.45% -10.57% 17.69% 7.02% -
ROE 16.51% 44.58% 2.27% -0.73% -6.96% 13.20% 9.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 277.37 322.69 317.24 310.43 251.44 243.94 214.29 18.78%
EPS 33.04 121.25 2.28 -0.72 -6.96 31.01 14.75 71.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.72 1.00 1.00 1.00 2.35 1.52 20.09%
Adjusted Per Share Value based on latest NOSH - 126,829
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 264.09 307.10 301.92 295.49 239.78 232.13 203.93 18.82%
EPS 31.45 115.40 2.17 -0.69 -6.64 29.51 14.03 71.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 2.5885 0.9517 0.9519 0.9536 2.2363 1.4465 20.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.59 1.43 1.46 1.41 1.03 0.99 0.95 -
P/RPS 0.57 0.44 0.46 0.45 0.41 0.41 0.44 18.85%
P/EPS 4.81 1.18 64.18 -194.09 -14.80 3.19 6.44 -17.69%
EY 20.77 84.80 1.56 -0.52 -6.76 31.32 15.52 21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 1.46 1.41 1.03 0.42 0.63 17.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.47 1.71 1.37 1.41 1.42 0.94 1.00 -
P/RPS 0.53 0.53 0.43 0.45 0.56 0.39 0.47 8.34%
P/EPS 4.45 1.41 60.22 -194.09 -20.40 3.03 6.78 -24.49%
EY 22.47 70.91 1.66 -0.52 -4.90 32.99 14.75 32.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 1.37 1.41 1.42 0.40 0.66 7.93%

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