[WEIDA] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 16.1%
YoY- -0.4%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,211 46,814 53,258 53,026 49,682 42,940 42,157 25.33%
PBT 4,483 3,999 6,012 5,681 4,577 3,744 4,973 -6.66%
Tax -940 -889 -3,854 -2,636 -1,015 -1,425 -1,329 -20.56%
NP 3,543 3,110 2,158 3,045 3,562 2,319 3,644 -1.85%
-
NP to SH 1,753 2,949 2,021 3,462 2,982 2,191 3,689 -39.02%
-
Tax Rate 20.97% 22.23% 64.11% 46.40% 22.18% 38.06% 26.72% -
Total Cost 55,668 43,704 51,100 49,981 46,120 40,621 38,513 27.75%
-
Net Worth 125,758 124,569 123,541 120,084 120,822 119,273 119,428 3.49%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,446 - - - - - - -
Div Payout % 253.62% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 125,758 124,569 123,541 120,084 120,822 119,273 119,428 3.49%
NOSH 127,028 127,112 128,689 127,749 128,534 129,644 132,697 -2.86%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.98% 6.64% 4.05% 5.74% 7.17% 5.40% 8.64% -
ROE 1.39% 2.37% 1.64% 2.88% 2.47% 1.84% 3.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.61 36.83 41.38 41.51 38.65 33.12 31.77 29.02%
EPS 1.38 2.32 1.57 2.71 2.32 1.69 2.78 -37.22%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.96 0.94 0.94 0.92 0.90 6.54%
Adjusted Per Share Value based on latest NOSH - 127,749
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 44.41 35.11 39.94 39.77 37.26 32.21 31.62 25.33%
EPS 1.31 2.21 1.52 2.60 2.24 1.64 2.77 -39.21%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9432 0.9343 0.9266 0.9006 0.9062 0.8946 0.8957 3.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.53 0.59 0.77 0.83 0.85 0.70 -
P/RPS 1.16 1.44 1.43 1.86 2.15 2.57 2.20 -34.65%
P/EPS 39.13 22.84 37.57 28.41 35.78 50.30 25.18 34.05%
EY 2.56 4.38 2.66 3.52 2.80 1.99 3.97 -25.30%
DY 6.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.61 0.82 0.88 0.92 0.78 -20.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 30/05/07 -
Price 0.41 0.54 0.64 0.61 0.70 0.86 0.77 -
P/RPS 0.88 1.47 1.55 1.47 1.81 2.60 2.42 -48.95%
P/EPS 29.71 23.28 40.75 22.51 30.17 50.89 27.70 4.76%
EY 3.37 4.30 2.45 4.44 3.31 1.97 3.61 -4.47%
DY 8.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.67 0.65 0.74 0.93 0.86 -38.89%

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