[WEIDA] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -24.67%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 269,950 289,228 273,884 272,450 298,290 306,956 200,524 21.85%
PBT 28,629 19,580 19,200 23,717 30,200 29,668 25,904 6.87%
Tax -6,924 -5,568 -5,168 -5,275 -5,288 -7,696 -7,404 -4.35%
NP 21,705 14,012 14,032 18,442 24,912 21,972 18,500 11.20%
-
NP to SH 21,124 15,086 14,560 14,010 18,598 15,932 14,080 30.95%
-
Tax Rate 24.19% 28.44% 26.92% 22.24% 17.51% 25.94% 28.58% -
Total Cost 248,245 275,216 259,852 254,008 273,378 284,984 182,024 22.91%
-
Net Worth 126,866 126,945 126,977 162,394 143,424 142,068 137,241 -5.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 126,866 126,945 126,977 162,394 143,424 142,068 137,241 -5.09%
NOSH 126,866 126,945 126,977 126,870 126,924 126,847 127,075 -0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.04% 4.84% 5.12% 6.77% 8.35% 7.16% 9.23% -
ROE 16.65% 11.88% 11.47% 8.63% 12.97% 11.21% 10.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 212.78 227.84 215.70 214.75 235.01 241.99 157.80 21.98%
EPS 16.65 11.88 11.48 11.04 14.65 12.56 11.08 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.28 1.13 1.12 1.08 -4.98%
Adjusted Per Share Value based on latest NOSH - 127,198
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 202.46 216.92 205.41 204.34 223.72 230.22 150.39 21.85%
EPS 15.84 11.31 10.92 10.51 13.95 11.95 10.56 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 0.9521 0.9523 1.218 1.0757 1.0655 1.0293 -5.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.95 0.82 0.79 0.79 0.74 0.69 0.58 -
P/RPS 0.45 0.36 0.37 0.37 0.31 0.29 0.37 13.89%
P/EPS 5.71 6.90 6.89 7.15 5.05 5.49 5.23 6.01%
EY 17.53 14.49 14.51 13.98 19.80 18.20 19.10 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.79 0.62 0.65 0.62 0.54 45.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 28/08/09 -
Price 1.07 0.84 0.80 0.72 0.68 0.66 0.65 -
P/RPS 0.50 0.37 0.37 0.34 0.29 0.27 0.41 14.10%
P/EPS 6.43 7.07 6.98 6.52 4.64 5.25 5.87 6.24%
EY 15.56 14.15 14.33 15.34 21.55 19.03 17.05 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.84 0.80 0.56 0.60 0.59 0.60 46.90%

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