[WEIDA] QoQ Annualized Quarter 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- 158.17%
YoY- -11.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 393,984 319,712 309,508 271,912 209,712 202,840 285,906 23.76%
PBT 41,646 30,536 33,132 28,540 9,818 13,416 34,546 13.23%
Tax -67,060 -64,316 21,631 -9,465 -2,890 -4,080 -10,362 246.10%
NP -25,414 -33,780 54,763 19,074 6,928 9,336 24,184 -
-
NP to SH -922 -8,852 39,344 18,712 7,248 10,276 21,835 -
-
Tax Rate 161.02% 210.62% -65.29% 33.16% 29.44% 30.41% 29.99% -
Total Cost 419,398 353,492 254,745 252,837 202,784 193,504 261,722 36.82%
-
Net Worth 126,915 127,150 298,169 192,872 182,467 185,680 182,769 -21.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,915 127,150 298,169 192,872 182,467 185,680 182,769 -21.53%
NOSH 126,915 127,150 126,880 126,889 126,713 127,178 126,923 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.45% -10.57% 17.69% 7.02% 3.30% 4.60% 8.46% -
ROE -0.73% -6.96% 13.20% 9.70% 3.97% 5.53% 11.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 310.43 251.44 243.94 214.29 165.50 159.49 225.26 23.76%
EPS -0.72 -6.96 31.01 14.75 5.72 8.08 17.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.35 1.52 1.44 1.46 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 126,951
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 295.49 239.78 232.13 203.93 157.28 152.13 214.43 23.76%
EPS -0.69 -6.64 29.51 14.03 5.44 7.71 16.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9519 0.9536 2.2363 1.4465 1.3685 1.3926 1.3708 -21.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.41 1.03 0.99 0.95 0.89 1.01 1.13 -
P/RPS 0.45 0.41 0.41 0.44 0.54 0.63 0.50 -6.76%
P/EPS -194.09 -14.80 3.19 6.44 15.56 12.50 6.57 -
EY -0.52 -6.76 31.32 15.52 6.43 8.00 15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.03 0.42 0.63 0.62 0.69 0.78 48.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 26/08/11 30/05/11 -
Price 1.41 1.42 0.94 1.00 0.98 0.96 1.08 -
P/RPS 0.45 0.56 0.39 0.47 0.59 0.60 0.48 -4.20%
P/EPS -194.09 -20.40 3.03 6.78 17.13 11.88 6.28 -
EY -0.52 -4.90 32.99 14.75 5.84 8.42 15.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 0.40 0.66 0.68 0.66 0.75 52.15%

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