[WEIDA] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 3.37%
YoY- 55.85%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 271,912 209,712 202,840 285,906 269,950 289,228 273,884 -0.47%
PBT 28,540 9,818 13,416 34,546 28,629 19,580 19,200 30.15%
Tax -9,465 -2,890 -4,080 -10,362 -6,924 -5,568 -5,168 49.52%
NP 19,074 6,928 9,336 24,184 21,705 14,012 14,032 22.64%
-
NP to SH 18,712 7,248 10,276 21,835 21,124 15,086 14,560 18.15%
-
Tax Rate 33.16% 29.44% 30.41% 29.99% 24.19% 28.44% 26.92% -
Total Cost 252,837 202,784 193,504 261,722 248,245 275,216 259,852 -1.80%
-
Net Worth 192,872 182,467 185,680 182,769 126,866 126,945 126,977 32.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 192,872 182,467 185,680 182,769 126,866 126,945 126,977 32.03%
NOSH 126,889 126,713 127,178 126,923 126,866 126,945 126,977 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.02% 3.30% 4.60% 8.46% 8.04% 4.84% 5.12% -
ROE 9.70% 3.97% 5.53% 11.95% 16.65% 11.88% 11.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 214.29 165.50 159.49 225.26 212.78 227.84 215.70 -0.43%
EPS 14.75 5.72 8.08 17.21 16.65 11.88 11.48 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.44 1.46 1.44 1.00 1.00 1.00 32.09%
Adjusted Per Share Value based on latest NOSH - 126,805
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 203.93 157.28 152.13 214.43 202.46 216.92 205.41 -0.47%
EPS 14.03 5.44 7.71 16.38 15.84 11.31 10.92 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4465 1.3685 1.3926 1.3708 0.9515 0.9521 0.9523 32.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.95 0.89 1.01 1.13 0.95 0.82 0.79 -
P/RPS 0.44 0.54 0.63 0.50 0.45 0.36 0.37 12.20%
P/EPS 6.44 15.56 12.50 6.57 5.71 6.90 6.89 -4.39%
EY 15.52 6.43 8.00 15.22 17.53 14.49 14.51 4.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.69 0.78 0.95 0.82 0.79 -13.96%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 -
Price 1.00 0.98 0.96 1.08 1.07 0.84 0.80 -
P/RPS 0.47 0.59 0.60 0.48 0.50 0.37 0.37 17.23%
P/EPS 6.78 17.13 11.88 6.28 6.43 7.07 6.98 -1.91%
EY 14.75 5.84 8.42 15.93 15.56 14.15 14.33 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.66 0.75 1.07 0.84 0.80 -12.00%

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