[WEIDA] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 7.23%
YoY- -12.21%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 50,710 83,443 57,849 76,143 68,471 52,475 70,240 -19.57%
PBT 3,354 13,074 11,682 4,990 4,800 5,310 7,816 -43.19%
Tax -1,020 -5,169 -2,409 -1,492 -1,292 -247 -118 322.85%
NP 2,334 7,905 9,273 3,498 3,508 5,063 7,698 -54.96%
-
NP to SH 2,569 5,992 8,300 3,903 3,640 5,366 5,983 -43.17%
-
Tax Rate 30.41% 39.54% 20.62% 29.90% 26.92% 4.65% 1.51% -
Total Cost 48,376 75,538 48,576 72,645 64,963 47,412 62,542 -15.77%
-
Net Worth 185,680 126,805 126,954 126,910 126,977 127,198 143,541 18.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 185,680 126,805 126,954 126,910 126,977 127,198 143,541 18.77%
NOSH 127,178 126,805 126,954 126,910 126,977 127,198 127,027 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.60% 9.47% 16.03% 4.59% 5.12% 9.65% 10.96% -
ROE 1.38% 4.73% 6.54% 3.08% 2.87% 4.22% 4.17% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.87 65.80 45.57 60.00 53.92 41.25 55.30 -19.64%
EPS 2.02 4.72 6.54 3.08 2.87 4.23 4.71 -43.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.00 1.00 1.00 1.00 1.00 1.13 18.68%
Adjusted Per Share Value based on latest NOSH - 126,910
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.03 62.58 43.39 57.11 51.35 39.36 52.68 -19.57%
EPS 1.93 4.49 6.23 2.93 2.73 4.02 4.49 -43.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3926 0.951 0.9522 0.9518 0.9523 0.954 1.0766 18.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.13 0.95 0.82 0.79 0.79 0.74 -
P/RPS 2.53 1.72 2.08 1.37 1.47 1.91 1.34 52.93%
P/EPS 50.00 23.91 14.53 26.66 27.56 18.73 15.71 116.82%
EY 2.00 4.18 6.88 3.75 3.63 5.34 6.36 -53.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.13 0.95 0.82 0.79 0.79 0.65 4.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 -
Price 0.96 1.08 1.07 0.84 0.80 0.72 0.68 -
P/RPS 2.41 1.64 2.35 1.40 1.48 1.75 1.23 56.77%
P/EPS 47.52 22.86 16.37 27.31 27.91 17.07 14.44 121.72%
EY 2.10 4.38 6.11 3.66 3.58 5.86 6.93 -54.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.08 1.07 0.84 0.80 0.72 0.60 6.57%

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