[WEIDA] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -15.49%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 367,552 299,399 417,562 338,726 268,145 294,533 273,694 5.03%
PBT 36,477 23,164 48,934 36,275 33,100 26,284 28,175 4.39%
Tax -10,551 -6,587 83,996 -9,457 -10,090 -3,654 -5,116 12.81%
NP 25,926 16,577 132,930 26,818 23,010 22,630 23,059 1.97%
-
NP to SH 22,971 15,489 148,136 26,094 20,764 19,435 14,325 8.18%
-
Tax Rate 28.93% 28.44% -171.65% 26.07% 30.48% 13.90% 18.16% -
Total Cost 341,626 282,822 284,632 311,908 245,135 271,903 250,635 5.29%
-
Net Worth 388,483 353,646 253,905 127,150 185,680 126,977 137,241 18.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 4,446 -
Div Payout % - - - - - - 31.04% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 388,483 353,646 253,905 127,150 185,680 126,977 137,241 18.92%
NOSH 126,955 126,754 126,952 127,150 127,178 126,977 127,075 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.05% 5.54% 31.83% 7.92% 8.58% 7.68% 8.43% -
ROE 5.91% 4.38% 58.34% 20.52% 11.18% 15.31% 10.44% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 289.51 236.20 328.91 266.40 210.84 231.96 215.38 5.05%
EPS 18.09 12.22 116.69 20.52 16.33 15.31 11.27 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 3.06 2.79 2.00 1.00 1.46 1.00 1.08 18.94%
Adjusted Per Share Value based on latest NOSH - 127,150
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 275.66 224.55 313.17 254.05 201.11 220.90 205.27 5.03%
EPS 17.23 11.62 111.10 19.57 15.57 14.58 10.74 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 2.9136 2.6524 1.9043 0.9536 1.3926 0.9523 1.0293 18.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.51 1.70 1.59 1.03 1.01 0.79 0.58 -
P/RPS 0.52 0.72 0.48 0.39 0.48 0.34 0.27 11.53%
P/EPS 8.35 13.91 1.36 5.02 6.19 5.16 5.15 8.38%
EY 11.98 7.19 73.39 19.92 16.17 19.37 19.44 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.03 -
P/NAPS 0.49 0.61 0.80 1.03 0.69 0.79 0.54 -1.60%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 11/08/15 28/08/14 30/08/13 29/08/12 26/08/11 30/08/10 28/08/09 -
Price 1.47 1.96 1.47 1.42 0.96 0.80 0.65 -
P/RPS 0.51 0.83 0.45 0.53 0.46 0.34 0.30 9.24%
P/EPS 8.12 16.04 1.26 6.92 5.88 5.23 5.77 5.85%
EY 12.31 6.23 79.38 14.45 17.01 19.13 17.34 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.48 0.70 0.74 1.42 0.66 0.80 0.60 -3.64%

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