[WEIDA] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -74.02%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 88,031 79,928 50,710 68,471 50,131 46,814 42,940 12.69%
PBT 14,550 7,634 3,354 4,800 6,476 3,999 3,744 25.36%
Tax -3,825 -16,079 -1,020 -1,292 -1,851 -889 -1,425 17.87%
NP 10,725 -8,445 2,334 3,508 4,625 3,110 2,319 29.04%
-
NP to SH 10,483 -2,213 2,569 3,640 3,520 2,949 2,191 29.77%
-
Tax Rate 26.29% 210.62% 30.41% 26.92% 28.58% 22.23% 38.06% -
Total Cost 77,306 88,373 48,376 64,963 45,506 43,704 40,621 11.31%
-
Net Worth 253,905 127,150 185,680 126,977 137,241 124,569 119,273 13.40%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,905 127,150 185,680 126,977 137,241 124,569 119,273 13.40%
NOSH 126,952 127,150 127,178 126,977 127,075 127,112 129,644 -0.34%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.18% -10.57% 4.60% 5.12% 9.23% 6.64% 5.40% -
ROE 4.13% -1.74% 1.38% 2.87% 2.56% 2.37% 1.84% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.34 62.86 39.87 53.92 39.45 36.83 33.12 13.09%
EPS 8.26 -1.74 2.02 2.87 2.77 2.32 1.69 30.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.46 1.00 1.08 0.98 0.92 13.80%
Adjusted Per Share Value based on latest NOSH - 126,977
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 66.02 59.95 38.03 51.35 37.60 35.11 32.21 12.69%
EPS 7.86 -1.66 1.93 2.73 2.64 2.21 1.64 29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9043 0.9536 1.3926 0.9523 1.0293 0.9343 0.8946 13.40%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.59 1.03 1.01 0.79 0.58 0.53 0.85 -
P/RPS 2.29 1.64 2.53 1.47 1.47 1.44 2.57 -1.90%
P/EPS 19.26 -59.18 50.00 27.56 20.94 22.84 50.30 -14.77%
EY 5.19 -1.69 2.00 3.63 4.78 4.38 1.99 17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.03 0.69 0.79 0.54 0.54 0.92 -2.30%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 -
Price 1.47 1.42 0.96 0.80 0.65 0.54 0.86 -
P/RPS 2.12 2.26 2.41 1.48 1.65 1.47 2.60 -3.34%
P/EPS 17.80 -81.59 47.52 27.91 23.47 23.28 50.89 -16.04%
EY 5.62 -1.23 2.10 3.58 4.26 4.30 1.97 19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.42 0.66 0.80 0.60 0.55 0.93 -3.73%

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