[WEIDA] YoY TTM Result on 31-Mar-2011 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 2.95%
YoY- 13.05%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 318,230 409,459 309,508 285,906 276,193 270,377 198,906 8.14%
PBT 31,620 42,018 31,995 34,546 27,960 25,698 20,014 7.91%
Tax -8,668 71,742 5,602 -10,362 -4,213 -4,154 -8,930 -0.49%
NP 22,952 113,760 37,597 24,184 23,747 21,544 11,084 12.89%
-
NP to SH 22,144 135,440 30,876 21,835 19,315 13,754 10,656 12.95%
-
Tax Rate 27.41% -170.74% -17.51% 29.99% 15.07% 16.16% 44.62% -
Total Cost 295,278 295,699 271,911 261,722 252,446 248,833 187,822 7.82%
-
Net Worth 253,769 253,792 126,867 126,805 127,198 132,048 123,541 12.74%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 4,446 5,141 -
Div Payout % - - - - - 32.33% 48.25% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 253,769 253,792 126,867 126,805 127,198 132,048 123,541 12.74%
NOSH 126,884 126,896 126,867 126,805 127,198 126,969 128,689 -0.23%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.21% 27.78% 12.15% 8.46% 8.60% 7.97% 5.57% -
ROE 8.73% 53.37% 24.34% 17.22% 15.18% 10.42% 8.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 250.80 322.67 243.96 225.47 217.14 212.95 154.56 8.39%
EPS 17.45 106.73 24.34 17.22 15.18 10.83 8.28 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 4.00 -
NAPS 2.00 2.00 1.00 1.00 1.00 1.04 0.96 13.00%
Adjusted Per Share Value based on latest NOSH - 126,805
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 238.67 307.10 232.13 214.43 207.15 202.78 149.18 8.14%
EPS 16.61 101.58 23.16 16.38 14.49 10.32 7.99 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 3.86 -
NAPS 1.9033 1.9035 0.9515 0.951 0.954 0.9904 0.9266 12.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.62 1.43 0.99 1.13 0.79 0.55 0.59 -
P/RPS 0.65 0.44 0.41 0.50 0.36 0.26 0.38 9.35%
P/EPS 9.28 1.34 4.07 6.56 5.20 5.08 7.13 4.48%
EY 10.77 74.64 24.58 15.24 19.22 19.70 14.03 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 6.36 6.78 -
P/NAPS 0.81 0.72 0.99 1.13 0.79 0.53 0.61 4.83%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 30/05/12 30/05/11 26/05/10 29/05/09 30/05/08 -
Price 1.58 1.71 0.94 1.08 0.72 0.42 0.64 -
P/RPS 0.63 0.53 0.39 0.48 0.33 0.20 0.41 7.41%
P/EPS 9.05 1.60 3.86 6.27 4.74 3.88 7.73 2.66%
EY 11.05 62.42 25.89 15.94 21.09 25.79 12.94 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 8.33 6.25 -
P/NAPS 0.79 0.86 0.94 1.08 0.72 0.40 0.67 2.78%

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