[WEIDA] QoQ 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- -60.0%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
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 52,475 70,240 103,347 50,131 50,176 114,176 59,211 -7.74%
PBT 5,310 7,816 8,358 6,476 13,733 3,483 4,483 11.95%
Tax -247 -118 -1,997 -1,851 -1,770 -555 -940 -59.00%
NP 5,063 7,698 6,361 4,625 11,963 2,928 3,543 26.89%
-
NP to SH 5,366 5,983 4,446 3,520 8,799 253 1,753 110.96%
-
Tax Rate 4.65% 1.51% 23.89% 28.58% 12.89% 15.93% 20.97% -
Total Cost 47,412 62,542 96,986 45,506 38,213 111,248 55,668 -10.15%
-
Net Worth 127,198 143,541 142,272 137,241 132,048 122,705 125,758 0.76%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 4,446 -
Div Payout % - - - - - - 253.62% -
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 127,198 143,541 142,272 137,241 132,048 122,705 125,758 0.76%
NOSH 127,198 127,027 127,028 127,075 126,969 126,499 127,028 0.08%
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 9.65% 10.96% 6.15% 9.23% 23.84% 2.56% 5.98% -
ROE 4.22% 4.17% 3.13% 2.56% 6.66% 0.21% 1.39% -
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 41.25 55.30 81.36 39.45 39.52 90.26 46.61 -7.82%
EPS 4.23 4.71 3.50 2.77 6.93 0.20 1.38 111.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.13 1.12 1.08 1.04 0.97 0.99 0.67%
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 39.36 52.68 77.51 37.60 37.63 85.63 44.41 -7.73%
EPS 4.02 4.49 3.33 2.64 6.60 0.19 1.31 111.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.954 1.0766 1.067 1.0293 0.9904 0.9203 0.9432 0.76%
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 1.91 1.34 0.85 1.47 1.39 0.54 1.16 39.48%
P/EPS 18.73 15.71 19.71 20.94 7.94 245.00 39.13 -38.83%
EY 5.34 6.36 5.07 4.78 12.60 0.41 2.56 63.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.48 -
P/NAPS 0.79 0.65 0.62 0.54 0.53 0.51 0.55 27.33%
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 1.75 1.23 0.81 1.65 1.06 0.45 0.88 58.20%
P/EPS 17.07 14.44 18.86 23.47 6.06 205.00 29.71 -30.91%
EY 5.86 6.93 5.30 4.26 16.50 0.49 3.37 44.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.54 -
P/NAPS 0.72 0.60 0.59 0.60 0.40 0.42 0.41 45.60%

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