[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -20.28%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 200,524 270,377 293,601 212,050 187,256 198,906 194,197 2.16%
PBT 25,904 25,698 15,953 16,964 15,996 20,015 18,669 24.42%
Tax -7,404 -4,154 -3,178 -3,658 -3,556 -8,930 -6,768 6.17%
NP 18,500 21,544 12,774 13,306 12,440 11,085 11,901 34.22%
-
NP to SH 14,080 13,754 6,606 9,404 11,796 10,656 11,513 14.37%
-
Tax Rate 28.58% 16.16% 19.92% 21.56% 22.23% 44.62% 36.25% -
Total Cost 182,024 248,833 280,826 198,744 174,816 187,821 182,296 -0.09%
-
Net Worth 137,241 131,957 123,239 125,471 124,569 123,965 120,967 8.78%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,440 5,929 8,871 - - - -
Div Payout % - 32.29% 89.74% 94.34% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 137,241 131,957 123,239 125,471 124,569 123,965 120,967 8.78%
NOSH 127,075 126,881 127,051 126,738 127,112 129,130 128,688 -0.83%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.23% 7.97% 4.35% 6.27% 6.64% 5.57% 6.13% -
ROE 10.26% 10.42% 5.36% 7.49% 9.47% 8.60% 9.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 157.80 213.09 231.09 167.31 147.32 154.03 150.90 3.02%
EPS 11.08 10.84 5.20 7.42 9.28 8.30 8.95 15.31%
DPS 0.00 3.50 4.67 7.00 0.00 0.00 0.00 -
NAPS 1.08 1.04 0.97 0.99 0.98 0.96 0.94 9.70%
Adjusted Per Share Value based on latest NOSH - 127,028
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 150.39 202.78 220.20 159.04 140.44 149.18 145.65 2.15%
EPS 10.56 10.32 4.96 7.05 8.85 7.99 8.64 14.32%
DPS 0.00 3.33 4.45 6.65 0.00 0.00 0.00 -
NAPS 1.0293 0.9897 0.9243 0.941 0.9343 0.9297 0.9073 8.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.55 0.49 0.54 0.53 0.59 0.77 -
P/RPS 0.37 0.26 0.21 0.32 0.36 0.38 0.51 -19.27%
P/EPS 5.23 5.07 9.42 7.28 5.71 7.15 8.61 -28.29%
EY 19.10 19.71 10.61 13.74 17.51 13.99 11.62 39.32%
DY 0.00 6.36 9.52 12.96 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.51 0.55 0.54 0.61 0.82 -24.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 24/10/08 29/08/08 30/05/08 29/02/08 -
Price 0.65 0.42 0.41 0.41 0.54 0.64 0.61 -
P/RPS 0.41 0.20 0.18 0.25 0.37 0.42 0.40 1.66%
P/EPS 5.87 3.87 7.88 5.53 5.82 7.76 6.82 -9.52%
EY 17.05 25.81 12.68 18.10 17.19 12.89 14.67 10.55%
DY 0.00 8.33 11.38 17.07 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.42 0.41 0.55 0.67 0.65 -5.20%

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