[WEIDA] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 179.21%
YoY- 66.16%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 88,031 107,542 104,925 117,064 79,928 105,573 99,079 -7.58%
PBT 14,550 7,363 13,832 13,189 7,634 11,719 15,367 -3.57%
Tax -3,825 122,450 -17,179 -17,450 -16,079 11,572 -4,525 -10.60%
NP 10,725 129,813 -3,347 -4,261 -8,445 23,291 10,842 -0.72%
-
NP to SH 10,483 133,274 2,626 1,753 -2,213 16,842 10,410 0.46%
-
Tax Rate 26.29% -1,663.04% 124.20% 132.31% 210.62% -98.75% 29.45% -
Total Cost 77,306 -22,271 108,272 121,325 88,373 82,282 88,237 -8.44%
-
Net Worth 253,905 253,792 126,870 126,829 127,150 126,867 192,965 20.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 253,905 253,792 126,870 126,829 127,150 126,867 192,965 20.09%
NOSH 126,952 126,896 126,870 126,829 127,150 126,867 126,951 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.18% 120.71% -3.19% -3.64% -10.57% 22.06% 10.94% -
ROE 4.13% 52.51% 2.07% 1.38% -1.74% 13.28% 5.39% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.34 84.75 82.70 92.30 62.86 83.21 78.04 -7.58%
EPS 8.26 105.03 2.07 1.38 -1.74 13.27 8.20 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.00 1.00 1.00 1.52 20.09%
Adjusted Per Share Value based on latest NOSH - 126,829
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.02 80.66 78.69 87.80 59.95 79.18 74.31 -7.58%
EPS 7.86 99.96 1.97 1.31 -1.66 12.63 7.81 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 1.9035 0.9515 0.9512 0.9536 0.9515 1.4472 20.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.59 1.43 1.46 1.41 1.03 0.99 0.95 -
P/RPS 2.29 1.69 1.77 1.53 1.64 1.19 1.22 52.22%
P/EPS 19.26 1.36 70.54 102.01 -59.18 7.46 11.59 40.34%
EY 5.19 73.44 1.42 0.98 -1.69 13.41 8.63 -28.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 1.46 1.41 1.03 0.99 0.63 17.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.47 1.71 1.37 1.41 1.42 0.94 1.00 -
P/RPS 2.12 2.02 1.66 1.53 2.26 1.13 1.28 40.02%
P/EPS 17.80 1.63 66.19 102.01 -81.59 7.08 12.20 28.66%
EY 5.62 61.42 1.51 0.98 -1.23 14.12 8.20 -22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 1.37 1.41 1.42 0.94 0.66 7.93%

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