[WEIDA] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -122.5%
YoY- -186.14%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 411,644 276,800 352,124 319,712 202,840 273,884 200,524 12.72%
PBT 53,620 24,376 58,200 30,536 13,416 19,200 25,904 12.88%
Tax -15,620 -6,976 -15,300 -64,316 -4,080 -5,168 -7,404 13.24%
NP 38,000 17,400 42,900 -33,780 9,336 14,032 18,500 12.74%
-
NP to SH 37,528 15,312 41,932 -8,852 10,276 14,560 14,080 17.74%
-
Tax Rate 29.13% 28.62% 26.29% 210.62% 30.41% 26.92% 28.58% -
Total Cost 373,644 259,400 309,224 353,492 193,504 259,852 182,024 12.72%
-
Net Worth 388,483 353,646 253,905 127,150 185,680 126,977 137,241 18.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 388,483 353,646 253,905 127,150 185,680 126,977 137,241 18.92%
NOSH 126,955 126,754 126,952 127,150 127,178 126,977 127,075 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.23% 6.29% 12.18% -10.57% 4.60% 5.12% 9.23% -
ROE 9.66% 4.33% 16.51% -6.96% 5.53% 11.47% 10.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 324.24 218.37 277.37 251.44 159.49 215.70 157.80 12.74%
EPS 29.56 12.08 33.04 -6.96 8.08 11.48 11.08 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.79 2.00 1.00 1.46 1.00 1.08 18.94%
Adjusted Per Share Value based on latest NOSH - 127,150
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 308.73 207.60 264.09 239.78 152.13 205.41 150.39 12.72%
EPS 28.15 11.48 31.45 -6.64 7.71 10.92 10.56 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9136 2.6524 1.9043 0.9536 1.3926 0.9523 1.0293 18.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.51 1.70 1.59 1.03 1.01 0.79 0.58 -
P/RPS 0.47 0.78 0.57 0.41 0.63 0.37 0.37 4.06%
P/EPS 5.11 14.07 4.81 -14.80 12.50 6.89 5.23 -0.38%
EY 19.58 7.11 20.77 -6.76 8.00 14.51 19.10 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.80 1.03 0.69 0.79 0.54 -1.60%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 11/08/15 28/08/14 30/08/13 29/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.47 1.96 1.47 1.42 0.96 0.80 0.65 -
P/RPS 0.45 0.90 0.53 0.56 0.60 0.37 0.41 1.56%
P/EPS 4.97 16.23 4.45 -20.40 11.88 6.98 5.87 -2.73%
EY 20.11 6.16 22.47 -4.90 8.42 14.33 17.05 2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.74 1.42 0.66 0.80 0.60 -3.64%

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