[WEIDA] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -30.31%
YoY- -42.53%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 43,736 44,694 49,124 42,157 33,926 30,698 25,408 43.48%
PBT 5,201 5,246 5,096 4,118 2,821 3,124 4,174 15.74%
Tax -1,549 -2,099 -1,305 -2,046 -814 -1,387 -940 39.38%
NP 3,652 3,147 3,791 2,072 2,007 1,737 3,234 8.41%
-
NP to SH 3,476 2,977 4,257 1,508 2,164 2,195 2,700 18.28%
-
Tax Rate 29.78% 40.01% 25.61% 49.68% 28.86% 44.40% 22.52% -
Total Cost 40,084 41,547 45,333 40,085 31,919 28,961 22,174 48.23%
-
Net Worth 116,312 113,473 110,762 106,761 110,871 103,763 101,584 9.41%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 116,312 113,473 110,762 106,761 110,871 103,763 101,584 9.41%
NOSH 133,692 133,497 133,448 133,451 133,580 133,030 133,663 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.35% 7.04% 7.72% 4.91% 5.92% 5.66% 12.73% -
ROE 2.99% 2.62% 3.84% 1.41% 1.95% 2.12% 2.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.71 33.48 36.81 31.59 25.40 23.08 19.01 43.45%
EPS 2.60 2.23 3.19 1.13 1.62 1.65 2.02 18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 0.80 0.83 0.78 0.76 9.40%
Adjusted Per Share Value based on latest NOSH - 133,451
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.80 33.52 36.84 31.62 25.44 23.02 19.06 43.46%
EPS 2.61 2.23 3.19 1.13 1.62 1.65 2.03 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8723 0.8511 0.8307 0.8007 0.8315 0.7782 0.7619 9.41%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.69 0.51 0.62 0.72 0.60 0.90 1.10 -
P/RPS 2.11 1.52 1.68 2.28 2.36 3.90 5.79 -48.88%
P/EPS 26.54 22.87 19.44 63.72 37.04 54.55 54.46 -37.99%
EY 3.77 4.37 5.15 1.57 2.70 1.83 1.84 61.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.75 0.90 0.72 1.15 1.45 -33.21%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.78 0.53 0.50 0.64 0.63 0.64 0.96 -
P/RPS 2.38 1.58 1.36 2.03 2.48 2.77 5.05 -39.35%
P/EPS 30.00 23.77 15.67 56.64 38.89 38.79 47.52 -26.34%
EY 3.33 4.21 6.38 1.77 2.57 2.58 2.10 35.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 0.60 0.80 0.76 0.82 1.26 -20.04%

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