[WEIDA] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 5230.13%
YoY- 291.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 384,312 333,841 318,230 409,459 309,508 285,906 272,450 5.89%
PBT 42,482 29,166 31,620 41,558 33,132 34,546 23,717 10.19%
Tax -16,367 -8,390 -8,668 108,393 21,631 -10,362 -5,275 20.74%
NP 26,115 20,776 22,952 149,951 54,763 24,184 18,442 5.96%
-
NP to SH 26,023 17,417 22,144 153,863 39,344 21,835 14,010 10.86%
-
Tax Rate 38.53% 28.77% 27.41% -260.82% -65.29% 29.99% 22.24% -
Total Cost 358,197 313,065 295,278 259,508 254,745 261,722 254,008 5.89%
-
Net Worth 401,008 379,292 350,318 345,138 298,169 182,769 162,394 16.24%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 401,008 379,292 350,318 345,138 298,169 182,769 162,394 16.24%
NOSH 126,901 126,853 126,926 126,889 126,880 126,923 126,870 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.80% 6.22% 7.21% 36.62% 17.69% 8.46% 6.77% -
ROE 6.49% 4.59% 6.32% 44.58% 13.20% 11.95% 8.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 302.84 263.17 250.72 322.69 243.94 225.26 214.75 5.89%
EPS 20.51 13.73 17.45 121.25 31.01 17.21 11.04 10.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.99 2.76 2.72 2.35 1.44 1.28 16.23%
Adjusted Per Share Value based on latest NOSH - 126,896
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 288.23 250.38 238.67 307.10 232.13 214.43 204.34 5.89%
EPS 19.52 13.06 16.61 115.40 29.51 16.38 10.51 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0076 2.8447 2.6274 2.5885 2.2363 1.3708 1.218 16.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.78 1.68 1.62 1.43 0.99 1.13 0.79 -
P/RPS 0.59 0.64 0.65 0.44 0.41 0.50 0.37 8.07%
P/EPS 8.68 12.24 9.29 1.18 3.19 6.57 7.15 3.28%
EY 11.52 8.17 10.77 84.80 31.32 15.22 13.98 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.59 0.53 0.42 0.78 0.62 -1.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 26/05/15 28/05/14 30/05/13 30/05/12 30/05/11 26/05/10 -
Price 1.57 1.59 1.58 1.71 0.94 1.08 0.72 -
P/RPS 0.52 0.60 0.63 0.53 0.39 0.48 0.34 7.33%
P/EPS 7.66 11.58 9.06 1.41 3.03 6.28 6.52 2.71%
EY 13.06 8.64 11.04 70.91 32.99 15.93 15.34 -2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.57 0.63 0.40 0.75 0.56 -1.86%

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