[WEIDA] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 7.72%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 173,527 179,711 179,711 169,901 155,905 132,189 115,714 31.11%
PBT 19,164 20,516 19,661 17,281 15,159 14,237 12,248 34.88%
Tax -6,402 -6,282 -6,999 -6,264 -5,552 -5,187 -2,646 80.51%
NP 12,762 14,234 12,662 11,017 9,607 9,050 9,602 20.94%
-
NP to SH 12,333 14,399 12,218 10,906 10,124 8,567 9,683 17.55%
-
Tax Rate 33.41% 30.62% 35.60% 36.25% 36.63% 36.43% 21.60% -
Total Cost 160,765 165,477 167,049 158,884 146,298 123,139 106,112 32.01%
-
Net Worth 119,273 119,428 116,312 113,473 110,762 106,761 110,871 5.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 119,273 119,428 116,312 113,473 110,762 106,761 110,871 5.00%
NOSH 129,644 132,697 133,692 133,497 133,448 133,451 133,580 -1.97%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.35% 7.92% 7.05% 6.48% 6.16% 6.85% 8.30% -
ROE 10.34% 12.06% 10.50% 9.61% 9.14% 8.02% 8.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 133.85 135.43 134.42 127.27 116.83 99.05 86.63 33.75%
EPS 9.51 10.85 9.14 8.17 7.59 6.42 7.25 19.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.87 0.85 0.83 0.80 0.83 7.12%
Adjusted Per Share Value based on latest NOSH - 133,497
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 130.15 134.78 134.78 127.43 116.93 99.14 86.79 31.11%
EPS 9.25 10.80 9.16 8.18 7.59 6.43 7.26 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8946 0.8957 0.8723 0.8511 0.8307 0.8007 0.8315 5.01%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.70 0.69 0.51 0.62 0.72 0.60 -
P/RPS 0.64 0.52 0.51 0.40 0.53 0.73 0.69 -4.90%
P/EPS 8.94 6.45 7.55 6.24 8.17 11.22 8.28 5.26%
EY 11.19 15.50 13.24 16.02 12.24 8.92 12.08 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.78 0.79 0.60 0.75 0.90 0.72 17.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 13/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.86 0.77 0.78 0.53 0.50 0.64 0.63 -
P/RPS 0.64 0.57 0.58 0.42 0.43 0.65 0.73 -8.42%
P/EPS 9.04 7.10 8.53 6.49 6.59 9.97 8.69 2.67%
EY 11.06 14.09 11.72 15.41 15.17 10.03 11.51 -2.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.90 0.62 0.60 0.80 0.76 14.44%

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