[WEIDA] YoY Annualized 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- 89.58%
YoY- -112.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 406,256 280,692 318,634 393,984 209,712 289,228 306,956 4.77%
PBT 39,710 18,860 31,696 41,646 9,818 19,580 29,668 4.97%
Tax -14,024 -5,160 -11,270 -67,060 -2,890 -5,568 -7,696 10.51%
NP 25,686 13,700 20,426 -25,414 6,928 14,012 21,972 2.63%
-
NP to SH 26,682 9,094 20,510 -922 7,248 15,086 15,932 8.97%
-
Tax Rate 35.32% 27.36% 35.56% 161.02% 29.44% 28.44% 25.94% -
Total Cost 380,570 266,992 298,208 419,398 202,784 275,216 284,984 4.93%
-
Net Worth 387,155 351,820 253,935 126,915 182,467 126,945 142,068 18.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 387,155 351,820 253,935 126,915 182,467 126,945 142,068 18.17%
NOSH 126,936 127,011 126,967 126,915 126,713 126,945 126,847 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.32% 4.88% 6.41% -6.45% 3.30% 4.84% 7.16% -
ROE 6.89% 2.58% 8.08% -0.73% 3.97% 11.88% 11.21% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 320.05 221.00 250.96 310.43 165.50 227.84 241.99 4.76%
EPS 21.02 7.16 16.16 -0.72 5.72 11.88 12.56 8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.77 2.00 1.00 1.44 1.00 1.12 18.16%
Adjusted Per Share Value based on latest NOSH - 126,829
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 304.69 210.52 238.98 295.49 157.28 216.92 230.22 4.77%
EPS 20.01 6.82 15.38 -0.69 5.44 11.31 11.95 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9037 2.6387 1.9045 0.9519 1.3685 0.9521 1.0655 18.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.52 1.79 1.63 1.41 0.89 0.82 0.69 -
P/RPS 0.47 0.81 0.65 0.45 0.54 0.36 0.29 8.37%
P/EPS 7.23 25.00 10.09 -194.09 15.56 6.90 5.49 4.69%
EY 13.83 4.00 9.91 -0.52 6.43 14.49 18.20 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.82 1.41 0.62 0.82 0.62 -3.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 28/11/14 26/11/13 29/11/12 24/11/11 23/11/10 20/11/09 -
Price 2.09 1.61 1.70 1.41 0.98 0.84 0.66 -
P/RPS 0.65 0.73 0.68 0.45 0.59 0.37 0.27 15.76%
P/EPS 9.94 22.49 10.52 -194.09 17.13 7.07 5.25 11.22%
EY 10.06 4.45 9.50 -0.52 5.84 14.15 19.03 -10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.85 1.41 0.68 0.84 0.59 2.64%

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