[WEIDA] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 112.66%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 80,534 104,925 99,079 57,849 70,240 114,176 53,026 7.20%
PBT 4,901 13,832 15,367 11,682 7,816 3,483 5,681 -2.42%
Tax -333 -17,179 -4,525 -2,409 -118 -555 -2,636 -29.14%
NP 4,568 -3,347 10,842 9,273 7,698 2,928 3,045 6.98%
-
NP to SH 4,339 2,626 10,410 8,300 5,983 253 3,462 3.83%
-
Tax Rate 6.79% 124.20% 29.45% 20.62% 1.51% 15.93% 46.40% -
Total Cost 75,966 108,272 88,237 48,576 62,542 111,248 49,981 7.21%
-
Net Worth 252,972 126,870 192,965 126,954 143,541 122,705 120,084 13.20%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 252,972 126,870 192,965 126,954 143,541 122,705 120,084 13.20%
NOSH 126,486 126,870 126,951 126,954 127,027 126,499 127,749 -0.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.67% -3.19% 10.94% 16.03% 10.96% 2.56% 5.74% -
ROE 1.72% 2.07% 5.39% 6.54% 4.17% 0.21% 2.88% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 63.67 82.70 78.04 45.57 55.30 90.26 41.51 7.38%
EPS 3.42 2.07 8.20 6.54 4.71 0.20 2.71 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.52 1.00 1.13 0.97 0.94 13.39%
Adjusted Per Share Value based on latest NOSH - 126,954
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.40 78.69 74.31 43.39 52.68 85.63 39.77 7.20%
EPS 3.25 1.97 7.81 6.23 4.49 0.19 2.60 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8973 0.9515 1.4472 0.9522 1.0766 0.9203 0.9006 13.21%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.70 1.46 0.95 0.95 0.74 0.49 0.77 -
P/RPS 2.67 1.77 1.22 2.08 1.34 0.54 1.86 6.20%
P/EPS 49.56 70.54 11.59 14.53 15.71 245.00 28.41 9.70%
EY 2.02 1.42 8.63 6.88 6.36 0.41 3.52 -8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.46 0.63 0.95 0.65 0.51 0.82 0.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 -
Price 1.67 1.37 1.00 1.07 0.68 0.41 0.61 -
P/RPS 2.62 1.66 1.28 2.35 1.23 0.45 1.47 10.10%
P/EPS 48.68 66.19 12.20 16.37 14.44 205.00 22.51 13.70%
EY 2.05 1.51 8.20 6.11 6.93 0.49 4.44 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.37 0.66 1.07 0.60 0.42 0.65 4.36%

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