[WEIDA] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -10.31%
YoY- -39.02%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 107,542 105,573 83,443 52,475 50,176 53,258 42,157 16.87%
PBT 7,363 11,719 13,074 5,310 13,733 6,012 4,973 6.75%
Tax 122,450 11,572 -5,169 -247 -1,770 -3,854 -1,329 -
NP 129,813 23,291 7,905 5,063 11,963 2,158 3,644 81.29%
-
NP to SH 133,274 16,842 5,992 5,366 8,799 2,021 3,689 81.71%
-
Tax Rate -1,663.04% -98.75% 39.54% 4.65% 12.89% 64.11% 26.72% -
Total Cost -22,271 82,282 75,538 47,412 38,213 51,100 38,513 -
-
Net Worth 253,792 126,867 126,805 127,198 132,048 123,541 119,428 13.37%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 253,792 126,867 126,805 127,198 132,048 123,541 119,428 13.37%
NOSH 126,896 126,867 126,805 127,198 126,969 128,689 132,697 -0.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 120.71% 22.06% 9.47% 9.65% 23.84% 4.05% 8.64% -
ROE 52.51% 13.28% 4.73% 4.22% 6.66% 1.64% 3.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.75 83.21 65.80 41.25 39.52 41.38 31.77 17.74%
EPS 105.03 13.27 4.72 4.23 6.93 1.57 2.78 83.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.04 0.96 0.90 14.22%
Adjusted Per Share Value based on latest NOSH - 127,198
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 80.66 79.18 62.58 39.36 37.63 39.94 31.62 16.87%
EPS 99.96 12.63 4.49 4.02 6.60 1.52 2.77 81.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9035 0.9515 0.951 0.954 0.9904 0.9266 0.8957 13.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.43 0.99 1.13 0.79 0.55 0.59 0.70 -
P/RPS 1.69 1.19 1.72 1.91 1.39 1.43 2.20 -4.29%
P/EPS 1.36 7.46 23.91 18.73 7.94 37.57 25.18 -38.49%
EY 73.44 13.41 4.18 5.34 12.60 2.66 3.97 62.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.99 1.13 0.79 0.53 0.61 0.78 -1.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 26/05/10 29/05/09 30/05/08 30/05/07 -
Price 1.71 0.94 1.08 0.72 0.42 0.64 0.77 -
P/RPS 2.02 1.13 1.64 1.75 1.06 1.55 2.42 -2.96%
P/EPS 1.63 7.08 22.86 17.07 6.06 40.75 27.70 -37.60%
EY 61.42 14.12 4.38 5.86 16.50 2.45 3.61 60.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 1.08 0.72 0.40 0.67 0.86 0.00%

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