[WEIDA] QoQ Cumulative 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- 177.58%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 223,718 153,478 50,131 270,377 220,201 106,025 46,814 182.90%
PBT 22,650 14,834 6,476 25,698 11,965 8,482 3,999 216.74%
Tax -3,966 -3,848 -1,851 -4,154 -2,384 -1,829 -889 170.26%
NP 18,684 10,986 4,625 21,544 9,581 6,653 3,110 229.39%
-
NP to SH 13,949 7,966 3,520 13,754 4,955 4,702 2,949 180.98%
-
Tax Rate 17.51% 25.94% 28.58% 16.16% 19.92% 21.56% 22.23% -
Total Cost 205,034 142,492 45,506 248,833 210,620 99,372 43,704 179.45%
-
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 4,446 4,435 - -
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 9.73% 5.61% 2.56% 10.42% 4.02% 3.75% 2.37% -
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 176.26 120.99 39.45 213.09 173.32 83.66 36.83 183.18%
EPS 10.99 6.28 2.77 10.84 3.90 3.71 2.32 181.26%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 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 167.79 115.11 37.60 202.78 165.15 79.52 35.11 182.91%
EPS 10.46 5.97 2.64 10.32 3.72 3.53 2.21 181.10%
DPS 0.00 0.00 0.00 3.33 3.34 3.33 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 0.42 0.57 1.47 0.26 0.28 0.65 1.44 -55.92%
P/EPS 6.73 10.99 20.94 5.07 12.56 14.56 22.84 -55.62%
EY 14.85 9.10 4.78 19.71 7.96 6.87 4.38 125.18%
DY 0.00 0.00 0.00 6.36 7.14 6.48 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 0.39 0.55 1.65 0.20 0.24 0.49 1.47 -58.61%
P/EPS 6.19 10.51 23.47 3.87 10.51 11.05 23.28 -58.55%
EY 16.16 9.52 4.26 25.81 9.51 9.05 4.30 141.13%
DY 0.00 0.00 0.00 8.33 8.54 8.54 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