[WEIDA] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 61.79%
YoY- 181.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 119,420 78,379 107,542 105,573 83,443 52,475 50,176 15.54%
PBT 11,090 10,871 7,363 11,719 13,074 5,310 13,733 -3.49%
Tax -2,104 -2,700 122,450 11,572 -5,169 -247 -1,770 2.92%
NP 8,986 8,171 129,813 23,291 7,905 5,063 11,963 -4.65%
-
NP to SH 7,899 7,550 133,274 16,842 5,992 5,366 8,799 -1.78%
-
Tax Rate 18.97% 24.84% -1,663.04% -98.75% 39.54% 4.65% 12.89% -
Total Cost 110,434 70,208 -22,271 82,282 75,538 47,412 38,213 19.33%
-
Net Worth 379,710 253,769 253,792 126,867 126,805 127,198 132,048 19.23%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 379,710 253,769 253,792 126,867 126,805 127,198 132,048 19.23%
NOSH 126,993 126,884 126,896 126,867 126,805 127,198 126,969 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.52% 10.42% 120.71% 22.06% 9.47% 9.65% 23.84% -
ROE 2.08% 2.98% 52.51% 13.28% 4.73% 4.22% 6.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 94.04 61.77 84.75 83.21 65.80 41.25 39.52 15.53%
EPS 6.22 5.95 105.03 13.27 4.72 4.23 6.93 -1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.00 2.00 1.00 1.00 1.00 1.04 19.23%
Adjusted Per Share Value based on latest NOSH - 126,867
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 89.57 58.78 80.66 79.18 62.58 39.36 37.63 15.54%
EPS 5.92 5.66 99.96 12.63 4.49 4.02 6.60 -1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8478 1.9033 1.9035 0.9515 0.951 0.954 0.9904 19.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.68 1.62 1.43 0.99 1.13 0.79 0.55 -
P/RPS 1.79 2.62 1.69 1.19 1.72 1.91 1.39 4.30%
P/EPS 27.01 27.23 1.36 7.46 23.91 18.73 7.94 22.62%
EY 3.70 3.67 73.44 13.41 4.18 5.34 12.60 -18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.72 0.99 1.13 0.79 0.53 0.92%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 30/05/13 30/05/12 30/05/11 26/05/10 29/05/09 -
Price 1.59 1.58 1.71 0.94 1.08 0.72 0.42 -
P/RPS 1.69 2.56 2.02 1.13 1.64 1.75 1.06 8.08%
P/EPS 25.56 26.55 1.63 7.08 22.86 17.07 6.06 27.09%
EY 3.91 3.77 61.42 14.12 4.38 5.86 16.50 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.79 0.86 0.94 1.08 0.72 0.40 4.79%

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