[WEIDA] YoY Cumulative 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- -105.62%
YoY- -186.14%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 102,911 69,200 88,031 79,928 50,710 68,471 50,131 12.72%
PBT 13,405 6,094 14,550 7,634 3,354 4,800 6,476 12.88%
Tax -3,905 -1,744 -3,825 -16,079 -1,020 -1,292 -1,851 13.24%
NP 9,500 4,350 10,725 -8,445 2,334 3,508 4,625 12.74%
-
NP to SH 9,382 3,828 10,483 -2,213 2,569 3,640 3,520 17.74%
-
Tax Rate 29.13% 28.62% 26.29% 210.62% 30.41% 26.92% 28.58% -
Total Cost 93,411 64,850 77,306 88,373 48,376 64,963 45,506 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 2.42% 1.08% 4.13% -1.74% 1.38% 2.87% 2.56% -
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 81.06 54.59 69.34 62.86 39.87 53.92 39.45 12.74%
EPS 7.39 3.02 8.26 -1.74 2.02 2.87 2.77 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 77.18 51.90 66.02 59.95 38.03 51.35 37.60 12.72%
EPS 7.04 2.87 7.86 -1.66 1.93 2.73 2.64 17.75%
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 1.86 3.11 2.29 1.64 2.53 1.47 1.47 3.99%
P/EPS 20.43 56.29 19.26 -59.18 50.00 27.56 20.94 -0.40%
EY 4.89 1.78 5.19 -1.69 2.00 3.63 4.78 0.37%
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 1.81 3.59 2.12 2.26 2.41 1.48 1.65 1.55%
P/EPS 19.89 64.90 17.80 -81.59 47.52 27.91 23.47 -2.71%
EY 5.03 1.54 5.62 -1.23 2.10 3.58 4.26 2.80%
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