[WEIDA] QoQ TTM 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- -0.11%
YoY- 0.87%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 212,309 202,780 198,906 187,805 178,515 173,527 179,711 11.71%
PBT 20,175 20,269 20,014 18,975 18,495 19,164 20,516 -1.10%
Tax -8,319 -8,394 -8,930 -6,405 -5,318 -6,402 -6,282 20.52%
NP 11,856 11,875 11,084 12,570 13,177 12,762 14,234 -11.44%
-
NP to SH 10,185 11,414 10,656 12,324 12,338 12,333 14,399 -20.56%
-
Tax Rate 41.23% 41.41% 44.62% 33.75% 28.75% 33.41% 30.62% -
Total Cost 200,453 190,905 187,822 175,235 165,338 160,765 165,477 13.59%
-
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 - 5,141 5,141 5,141 5,141 - - -
Div Payout % - 45.04% 48.25% 41.72% 41.67% - - -
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 5.58% 5.86% 5.57% 6.69% 7.38% 7.35% 7.92% -
ROE 8.10% 9.16% 8.63% 10.26% 10.21% 10.34% 12.06% -
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 167.13 159.53 154.56 147.01 138.88 133.85 135.43 15.00%
EPS 8.02 8.98 8.28 9.65 9.60 9.51 10.85 -18.20%
DPS 0.00 4.00 4.00 4.02 4.00 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 159.23 152.09 149.18 140.85 133.89 130.15 134.78 11.72%
EPS 7.64 8.56 7.99 9.24 9.25 9.25 10.80 -20.55%
DPS 0.00 3.86 3.86 3.86 3.86 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 0.32 0.33 0.38 0.52 0.60 0.64 0.52 -27.58%
P/EPS 6.73 5.90 7.13 7.98 8.65 8.94 6.45 2.86%
EY 14.85 16.94 14.03 12.53 11.57 11.19 15.50 -2.80%
DY 0.00 7.55 6.78 5.23 4.82 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 0.25 0.34 0.41 0.41 0.50 0.64 0.57 -42.18%
P/EPS 5.11 6.01 7.73 6.32 7.29 9.04 7.10 -19.64%
EY 19.56 16.63 12.94 15.81 13.71 11.06 14.09 24.36%
DY 0.00 7.41 6.25 6.60 5.71 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