[WEIDA] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 2.67%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 396,623 299,259 371,784 401,644 246,148 267,329 317,830 3.75%
PBT 39,591 25,202 37,043 47,909 29,665 22,916 32,050 3.58%
Tax -12,822 -5,613 99,636 -26,482 -9,023 -3,149 -6,173 12.94%
NP 26,769 19,589 136,679 21,427 20,642 19,767 25,877 0.56%
-
NP to SH 26,211 16,436 146,155 26,792 17,916 18,892 17,018 7.46%
-
Tax Rate 32.39% 22.27% -268.97% 55.28% 30.42% 13.74% 19.26% -
Total Cost 369,854 279,670 235,105 380,217 225,506 247,562 291,953 4.01%
-
Net Worth 387,017 252,280 254,814 126,829 183,036 126,910 142,272 18.14%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 387,017 252,280 254,814 126,829 183,036 126,910 142,272 18.14%
NOSH 126,891 126,140 127,407 126,829 127,108 126,910 127,028 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.75% 6.55% 36.76% 5.33% 8.39% 7.39% 8.14% -
ROE 6.77% 6.51% 57.36% 21.12% 9.79% 14.89% 11.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 312.57 237.24 291.81 316.68 193.65 210.64 250.20 3.77%
EPS 20.66 13.03 114.71 21.12 14.10 14.89 13.40 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 2.00 2.00 1.00 1.44 1.00 1.12 18.16%
Adjusted Per Share Value based on latest NOSH - 126,829
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 297.47 224.44 278.84 301.23 184.61 200.50 238.37 3.75%
EPS 19.66 12.33 109.62 20.09 13.44 14.17 12.76 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9026 1.8921 1.9111 0.9512 1.3728 0.9518 1.067 18.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.52 1.79 1.63 1.41 0.89 0.82 0.69 -
P/RPS 0.49 0.75 0.56 0.45 0.46 0.39 0.28 9.77%
P/EPS 7.36 13.74 1.42 6.67 6.31 5.51 5.15 6.12%
EY 13.59 7.28 70.38 14.98 15.84 18.15 19.42 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.90 0.82 1.41 0.62 0.82 0.62 -3.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 28/11/14 26/11/13 29/11/12 24/11/11 23/11/10 20/11/09 -
Price 2.09 1.61 1.70 1.41 0.98 0.84 0.66 -
P/RPS 0.67 0.68 0.58 0.45 0.51 0.40 0.26 17.08%
P/EPS 10.12 12.36 1.48 6.67 6.95 5.64 4.93 12.72%
EY 9.88 8.09 67.48 14.98 14.38 17.72 20.30 -11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.85 1.41 0.68 0.84 0.59 2.64%

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