[WEIDA] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 18.17%
YoY- -8.75%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 179,711 179,711 169,901 155,905 132,189 115,714 108,744 39.82%
PBT 20,516 19,661 17,281 15,159 14,237 12,248 14,038 28.81%
Tax -6,282 -6,999 -6,264 -5,552 -5,187 -2,646 -3,506 47.57%
NP 14,234 12,662 11,017 9,607 9,050 9,602 10,532 22.26%
-
NP to SH 14,399 12,218 10,906 10,124 8,567 9,683 10,456 23.80%
-
Tax Rate 30.62% 35.60% 36.25% 36.63% 36.43% 21.60% 24.98% -
Total Cost 165,477 167,049 158,884 146,298 123,139 106,112 98,212 41.64%
-
Net Worth 119,428 116,312 113,473 110,762 106,761 110,871 103,763 9.83%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 119,428 116,312 113,473 110,762 106,761 110,871 103,763 9.83%
NOSH 132,697 133,692 133,497 133,448 133,451 133,580 133,030 -0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.92% 7.05% 6.48% 6.16% 6.85% 8.30% 9.69% -
ROE 12.06% 10.50% 9.61% 9.14% 8.02% 8.73% 10.08% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 135.43 134.42 127.27 116.83 99.05 86.63 81.74 40.06%
EPS 10.85 9.14 8.17 7.59 6.42 7.25 7.86 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.83 0.80 0.83 0.78 10.01%
Adjusted Per Share Value based on latest NOSH - 133,448
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 134.78 134.78 127.43 116.93 99.14 86.79 81.56 39.81%
EPS 10.80 9.16 8.18 7.59 6.43 7.26 7.84 23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8957 0.8723 0.8511 0.8307 0.8007 0.8315 0.7782 9.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.69 0.51 0.62 0.72 0.60 0.90 -
P/RPS 0.52 0.51 0.40 0.53 0.73 0.69 1.10 -39.34%
P/EPS 6.45 7.55 6.24 8.17 11.22 8.28 11.45 -31.81%
EY 15.50 13.24 16.02 12.24 8.92 12.08 8.73 46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.60 0.75 0.90 0.72 1.15 -22.82%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 13/02/07 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 -
Price 0.77 0.78 0.53 0.50 0.64 0.63 0.64 -
P/RPS 0.57 0.58 0.42 0.43 0.65 0.73 0.78 -18.88%
P/EPS 7.10 8.53 6.49 6.59 9.97 8.69 8.14 -8.71%
EY 14.09 11.72 15.41 15.17 10.03 11.51 12.28 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.62 0.60 0.80 0.76 0.82 3.22%

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