[WEIDA] QoQ Cumulative 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- 37.82%
YoY- 55.85%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 203,934 104,856 50,710 285,906 202,463 144,614 68,471 106.59%
PBT 21,405 4,909 3,354 34,546 21,472 9,790 4,800 170.18%
Tax -7,099 -1,445 -1,020 -10,362 -5,193 -2,784 -1,292 210.41%
NP 14,306 3,464 2,334 24,184 16,279 7,006 3,508 154.60%
-
NP to SH 14,034 3,624 2,569 21,835 15,843 7,543 3,640 145.27%
-
Tax Rate 33.17% 29.44% 30.41% 29.99% 24.18% 28.44% 26.92% -
Total Cost 189,628 101,392 48,376 261,722 186,184 137,608 64,963 103.84%
-
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 7.28% 1.99% 1.38% 11.95% 12.49% 5.94% 2.87% -
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 160.72 82.75 39.87 225.26 159.59 113.92 53.92 106.70%
EPS 11.06 2.86 2.02 17.21 12.49 5.94 2.87 145.19%
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 152.95 78.64 38.03 214.43 151.85 108.46 51.35 106.60%
EPS 10.53 2.72 1.93 16.38 11.88 5.66 2.73 145.34%
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 0.59 1.08 2.53 0.50 0.60 0.72 1.47 -45.49%
P/EPS 8.59 31.12 50.00 6.57 7.61 13.80 27.56 -53.93%
EY 11.64 3.21 2.00 15.22 13.15 7.25 3.63 116.99%
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 0.62 1.18 2.41 0.48 0.67 0.74 1.48 -43.92%
P/EPS 9.04 34.27 47.52 6.28 8.57 14.14 27.91 -52.73%
EY 11.06 2.92 2.10 15.93 11.67 7.07 3.58 111.68%
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