[WEIDA] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 108.18%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 298,290 306,956 200,524 270,377 293,601 212,050 187,256 36.28%
PBT 30,200 29,668 25,904 25,698 15,953 16,964 15,996 52.57%
Tax -5,288 -7,696 -7,404 -4,154 -3,178 -3,658 -3,556 30.18%
NP 24,912 21,972 18,500 21,544 12,774 13,306 12,440 58.67%
-
NP to SH 18,598 15,932 14,080 13,754 6,606 9,404 11,796 35.35%
-
Tax Rate 17.51% 25.94% 28.58% 16.16% 19.92% 21.56% 22.23% -
Total Cost 273,378 284,984 182,024 248,833 280,826 198,744 174,816 34.61%
-
Net Worth 143,424 142,068 137,241 131,957 123,239 125,471 124,569 9.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 4,440 5,929 8,871 - -
Div Payout % - - - 32.29% 89.74% 94.34% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 143,424 142,068 137,241 131,957 123,239 125,471 124,569 9.82%
NOSH 126,924 126,847 127,075 126,881 127,051 126,738 127,112 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.35% 7.16% 9.23% 7.97% 4.35% 6.27% 6.64% -
ROE 12.97% 11.21% 10.26% 10.42% 5.36% 7.49% 9.47% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 235.01 241.99 157.80 213.09 231.09 167.31 147.32 36.41%
EPS 14.65 12.56 11.08 10.84 5.20 7.42 9.28 35.46%
DPS 0.00 0.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 1.13 1.12 1.08 1.04 0.97 0.99 0.98 9.93%
Adjusted Per Share Value based on latest NOSH - 126,969
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 223.72 230.22 150.39 202.78 220.20 159.04 140.44 36.28%
EPS 13.95 11.95 10.56 10.32 4.96 7.05 8.85 35.32%
DPS 0.00 0.00 0.00 3.33 4.45 6.65 0.00 -
NAPS 1.0757 1.0655 1.0293 0.9897 0.9243 0.941 0.9343 9.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.74 0.69 0.58 0.55 0.49 0.54 0.53 -
P/RPS 0.31 0.29 0.37 0.26 0.21 0.32 0.36 -9.46%
P/EPS 5.05 5.49 5.23 5.07 9.42 7.28 5.71 -7.84%
EY 19.80 18.20 19.10 19.71 10.61 13.74 17.51 8.51%
DY 0.00 0.00 0.00 6.36 9.52 12.96 0.00 -
P/NAPS 0.65 0.62 0.54 0.53 0.51 0.55 0.54 13.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 20/11/09 28/08/09 29/05/09 27/02/09 24/10/08 29/08/08 -
Price 0.68 0.66 0.65 0.42 0.41 0.41 0.54 -
P/RPS 0.29 0.27 0.41 0.20 0.18 0.25 0.37 -14.95%
P/EPS 4.64 5.25 5.87 3.87 7.88 5.53 5.82 -13.98%
EY 21.55 19.03 17.05 25.81 12.68 18.10 17.19 16.21%
DY 0.00 0.00 0.00 8.33 11.38 17.07 0.00 -
P/NAPS 0.60 0.59 0.60 0.40 0.42 0.41 0.55 5.95%

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