[WEIDA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 180.35%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 301,917 196,992 79,928 309,508 203,934 104,856 50,710 226.72%
PBT 34,655 20,823 7,634 33,132 21,405 4,909 3,354 371.04%
Tax -50,709 -33,530 -16,079 21,631 -7,099 -1,445 -1,020 1236.13%
NP -16,054 -12,707 -8,445 54,763 14,306 3,464 2,334 -
-
NP to SH 2,165 -461 -2,213 39,344 14,034 3,624 2,569 -10.73%
-
Tax Rate 146.33% 161.02% 210.62% -65.29% 33.17% 29.44% 30.41% -
Total Cost 317,971 209,699 88,373 254,745 189,628 101,392 48,376 248.89%
-
Net Worth 126,892 126,915 127,150 298,169 192,872 182,467 185,680 -22.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 126,892 126,915 127,150 298,169 192,872 182,467 185,680 -22.32%
NOSH 126,892 126,915 127,150 126,880 126,889 126,713 127,178 -0.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.32% -6.45% -10.57% 17.69% 7.02% 3.30% 4.60% -
ROE 1.71% -0.36% -1.74% 13.20% 7.28% 1.99% 1.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 237.93 155.22 62.86 243.94 160.72 82.75 39.87 227.22%
EPS 1.71 -0.36 -1.74 31.01 11.06 2.86 2.02 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 2.35 1.52 1.44 1.46 -22.20%
Adjusted Per Share Value based on latest NOSH - 126,867
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 226.44 147.74 59.95 232.13 152.95 78.64 38.03 226.74%
EPS 1.62 -0.35 -1.66 29.51 10.53 2.72 1.93 -10.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9517 0.9519 0.9536 2.2363 1.4465 1.3685 1.3926 -22.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.46 1.41 1.03 0.99 0.95 0.89 1.01 -
P/RPS 0.61 0.91 1.64 0.41 0.59 1.08 2.53 -61.09%
P/EPS 85.57 -388.18 -59.18 3.19 8.59 31.12 50.00 42.84%
EY 1.17 -0.26 -1.69 31.32 11.64 3.21 2.00 -29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.03 0.42 0.63 0.62 0.69 64.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 26/08/11 -
Price 1.37 1.41 1.42 0.94 1.00 0.98 0.96 -
P/RPS 0.58 0.91 2.26 0.39 0.62 1.18 2.41 -61.14%
P/EPS 80.30 -388.18 -81.59 3.03 9.04 34.27 47.52 41.64%
EY 1.25 -0.26 -1.23 32.99 11.06 2.92 2.10 -29.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.41 1.42 0.40 0.66 0.68 0.66 62.36%

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