[WEIDA] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 34.57%
YoY- 2264.82%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,143 68,471 52,475 70,240 103,347 50,131 50,176 32.02%
PBT 4,990 4,800 5,310 7,816 8,358 6,476 13,733 -49.04%
Tax -1,492 -1,292 -247 -118 -1,997 -1,851 -1,770 -10.75%
NP 3,498 3,508 5,063 7,698 6,361 4,625 11,963 -55.91%
-
NP to SH 3,903 3,640 5,366 5,983 4,446 3,520 8,799 -41.80%
-
Tax Rate 29.90% 26.92% 4.65% 1.51% 23.89% 28.58% 12.89% -
Total Cost 72,645 64,963 47,412 62,542 96,986 45,506 38,213 53.40%
-
Net Worth 126,910 126,977 127,198 143,541 142,272 137,241 132,048 -2.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,910 126,977 127,198 143,541 142,272 137,241 132,048 -2.60%
NOSH 126,910 126,977 127,198 127,027 127,028 127,075 126,969 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.59% 5.12% 9.65% 10.96% 6.15% 9.23% 23.84% -
ROE 3.08% 2.87% 4.22% 4.17% 3.13% 2.56% 6.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.00 53.92 41.25 55.30 81.36 39.45 39.52 32.06%
EPS 3.08 2.87 4.23 4.71 3.50 2.77 6.93 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.13 1.12 1.08 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 127,027
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.11 51.35 39.36 52.68 77.51 37.60 37.63 32.03%
EPS 2.93 2.73 4.02 4.49 3.33 2.64 6.60 -41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9518 0.9523 0.954 1.0766 1.067 1.0293 0.9904 -2.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.79 0.79 0.74 0.69 0.58 0.55 -
P/RPS 1.37 1.47 1.91 1.34 0.85 1.47 1.39 -0.96%
P/EPS 26.66 27.56 18.73 15.71 19.71 20.94 7.94 124.06%
EY 3.75 3.63 5.34 6.36 5.07 4.78 12.60 -55.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.79 0.65 0.62 0.54 0.53 33.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.84 0.80 0.72 0.68 0.66 0.65 0.42 -
P/RPS 1.40 1.48 1.75 1.23 0.81 1.65 1.06 20.35%
P/EPS 27.31 27.91 17.07 14.44 18.86 23.47 6.06 172.58%
EY 3.66 3.58 5.86 6.93 5.30 4.26 16.50 -63.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.72 0.60 0.59 0.60 0.40 63.91%

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