[WEIDA] YoY 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- 179.21%
YoY- 66.16%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
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 100,217 71,146 71,286 117,064 54,146 76,143 103,347 -0.51%
PBT 6,450 3,336 1,298 13,189 1,555 4,990 8,358 -4.22%
Tax -3,107 -836 -1,810 -17,450 -425 -1,492 -1,997 7.64%
NP 3,343 2,500 -512 -4,261 1,130 3,498 6,361 -10.16%
-
NP to SH 3,959 719 -228 1,753 1,055 3,903 4,446 -1.91%
-
Tax Rate 48.17% 25.06% 139.45% 132.31% 27.33% 29.90% 23.89% -
Total Cost 96,874 68,646 71,798 121,325 53,016 72,645 96,986 -0.01%
-
Net Worth 387,017 349,408 254,814 126,829 183,036 126,910 142,272 18.14%
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 387,017 349,408 254,814 126,829 183,036 126,910 142,272 18.14%
NOSH 126,891 126,140 127,407 126,829 127,108 126,910 127,028 -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 3.34% 3.51% -0.72% -3.64% 2.09% 4.59% 6.15% -
ROE 1.02% 0.21% -0.09% 1.38% 0.58% 3.08% 3.13% -
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 78.98 56.40 55.95 92.30 42.60 60.00 81.36 -0.49%
EPS 3.12 0.57 -0.18 1.38 0.83 3.08 3.50 -1.89%
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 75.16 53.36 53.46 87.80 40.61 57.11 77.51 -0.51%
EPS 2.97 0.54 -0.17 1.31 0.79 2.93 3.33 -1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9026 2.6206 1.9111 0.9512 1.3728 0.9518 1.067 18.14%
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 1.92 3.17 2.91 1.53 2.09 1.37 0.85 14.53%
P/EPS 48.72 314.04 -910.85 102.01 107.23 26.66 19.71 16.27%
EY 2.05 0.32 -0.11 0.98 0.93 3.75 5.07 -14.00%
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 2.65 2.85 3.04 1.53 2.30 1.40 0.81 21.83%
P/EPS 66.99 282.46 -949.97 102.01 118.07 27.31 18.86 23.51%
EY 1.49 0.35 -0.11 0.98 0.85 3.66 5.30 -19.05%
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