[WEIDA] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 49.8%
YoY- -74.77%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 104,019 74,075 80,534 104,925 99,079 57,849 70,240 6.75%
PBT 9,143 8,646 4,901 13,832 15,367 11,682 7,816 2.64%
Tax -3,457 -3,706 -333 -17,179 -4,525 -2,409 -118 75.53%
NP 5,686 4,940 4,568 -3,347 10,842 9,273 7,698 -4.92%
-
NP to SH 5,054 4,971 4,339 2,626 10,410 8,300 5,983 -2.77%
-
Tax Rate 37.81% 42.86% 6.79% 124.20% 29.45% 20.62% 1.51% -
Total Cost 98,333 69,135 75,966 108,272 88,237 48,576 62,542 7.83%
-
Net Worth 392,383 355,071 252,972 126,870 192,965 126,954 143,541 18.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 392,383 355,071 252,972 126,870 192,965 126,954 143,541 18.23%
NOSH 126,984 126,811 126,486 126,870 126,951 126,954 127,027 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.47% 6.67% 5.67% -3.19% 10.94% 16.03% 10.96% -
ROE 1.29% 1.40% 1.72% 2.07% 5.39% 6.54% 4.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.91 58.41 63.67 82.70 78.04 45.57 55.30 6.76%
EPS 3.98 3.92 3.42 2.07 8.20 6.54 4.71 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.80 2.00 1.00 1.52 1.00 1.13 18.24%
Adjusted Per Share Value based on latest NOSH - 126,870
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 78.01 55.56 60.40 78.69 74.31 43.39 52.68 6.75%
EPS 3.79 3.73 3.25 1.97 7.81 6.23 4.49 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9429 2.663 1.8973 0.9515 1.4472 0.9522 1.0766 18.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.97 1.50 1.70 1.46 0.95 0.95 0.74 -
P/RPS 2.40 2.57 2.67 1.77 1.22 2.08 1.34 10.19%
P/EPS 49.50 38.27 49.56 70.54 11.59 14.53 15.71 21.06%
EY 2.02 2.61 2.02 1.42 8.63 6.88 6.36 -17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.85 1.46 0.63 0.95 0.65 -0.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 26/02/14 28/02/13 28/02/12 26/01/11 02/02/10 -
Price 1.76 1.70 1.67 1.37 1.00 1.07 0.68 -
P/RPS 2.15 2.91 2.62 1.66 1.28 2.35 1.23 9.74%
P/EPS 44.22 43.37 48.68 66.19 12.20 16.37 14.44 20.49%
EY 2.26 2.31 2.05 1.51 8.20 6.11 6.93 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.84 1.37 0.66 1.07 0.60 -0.85%

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