[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 2.37%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 272,450 298,290 306,956 200,524 270,377 293,601 212,050 18.20%
PBT 23,717 30,200 29,668 25,904 25,698 15,953 16,964 25.05%
Tax -5,275 -5,288 -7,696 -7,404 -4,154 -3,178 -3,658 27.66%
NP 18,442 24,912 21,972 18,500 21,544 12,774 13,306 24.33%
-
NP to SH 14,010 18,598 15,932 14,080 13,754 6,606 9,404 30.47%
-
Tax Rate 22.24% 17.51% 25.94% 28.58% 16.16% 19.92% 21.56% -
Total Cost 254,008 273,378 284,984 182,024 248,833 280,826 198,744 17.78%
-
Net Worth 162,394 143,424 142,068 137,241 131,957 123,239 125,471 18.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 4,440 5,929 8,871 -
Div Payout % - - - - 32.29% 89.74% 94.34% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 162,394 143,424 142,068 137,241 131,957 123,239 125,471 18.78%
NOSH 126,870 126,924 126,847 127,075 126,881 127,051 126,738 0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.77% 8.35% 7.16% 9.23% 7.97% 4.35% 6.27% -
ROE 8.63% 12.97% 11.21% 10.26% 10.42% 5.36% 7.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 214.75 235.01 241.99 157.80 213.09 231.09 167.31 18.12%
EPS 11.04 14.65 12.56 11.08 10.84 5.20 7.42 30.36%
DPS 0.00 0.00 0.00 0.00 3.50 4.67 7.00 -
NAPS 1.28 1.13 1.12 1.08 1.04 0.97 0.99 18.70%
Adjusted Per Share Value based on latest NOSH - 127,075
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 204.34 223.72 230.22 150.39 202.78 220.20 159.04 18.20%
EPS 10.51 13.95 11.95 10.56 10.32 4.96 7.05 30.53%
DPS 0.00 0.00 0.00 0.00 3.33 4.45 6.65 -
NAPS 1.218 1.0757 1.0655 1.0293 0.9897 0.9243 0.941 18.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.79 0.74 0.69 0.58 0.55 0.49 0.54 -
P/RPS 0.37 0.31 0.29 0.37 0.26 0.21 0.32 10.17%
P/EPS 7.15 5.05 5.49 5.23 5.07 9.42 7.28 -1.19%
EY 13.98 19.80 18.20 19.10 19.71 10.61 13.74 1.16%
DY 0.00 0.00 0.00 0.00 6.36 9.52 12.96 -
P/NAPS 0.62 0.65 0.62 0.54 0.53 0.51 0.55 8.32%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 02/02/10 20/11/09 28/08/09 29/05/09 27/02/09 24/10/08 -
Price 0.72 0.68 0.66 0.65 0.42 0.41 0.41 -
P/RPS 0.34 0.29 0.27 0.41 0.20 0.18 0.25 22.77%
P/EPS 6.52 4.64 5.25 5.87 3.87 7.88 5.53 11.61%
EY 15.34 21.55 19.03 17.05 25.81 12.68 18.10 -10.45%
DY 0.00 0.00 0.00 0.00 8.33 11.38 17.07 -
P/NAPS 0.56 0.60 0.59 0.60 0.40 0.42 0.41 23.12%

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