[WEIDA] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -13.53%
YoY- -25.99%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 273,459 212,309 202,780 198,906 187,805 178,515 173,527 35.23%
PBT 17,977 20,175 20,269 20,014 18,975 18,495 19,164 -4.15%
Tax -6,238 -8,319 -8,394 -8,930 -6,405 -5,318 -6,402 -1.70%
NP 11,739 11,856 11,875 11,084 12,570 13,177 12,762 -5.39%
-
NP to SH 6,976 10,185 11,414 10,656 12,324 12,338 12,333 -31.48%
-
Tax Rate 34.70% 41.23% 41.41% 44.62% 33.75% 28.75% 33.41% -
Total Cost 261,720 200,453 190,905 187,822 175,235 165,338 160,765 38.18%
-
Net Worth 122,705 125,758 124,569 123,541 120,084 120,822 119,273 1.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 5,141 5,141 5,141 5,141 - -
Div Payout % - - 45.04% 48.25% 41.72% 41.67% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 122,705 125,758 124,569 123,541 120,084 120,822 119,273 1.90%
NOSH 126,499 127,028 127,112 128,689 127,749 128,534 129,644 -1.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.29% 5.58% 5.86% 5.57% 6.69% 7.38% 7.35% -
ROE 5.69% 8.10% 9.16% 8.63% 10.26% 10.21% 10.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 216.17 167.13 159.53 154.56 147.01 138.88 133.85 37.45%
EPS 5.51 8.02 8.98 8.28 9.65 9.60 9.51 -30.38%
DPS 0.00 0.00 4.00 4.00 4.02 4.00 0.00 -
NAPS 0.97 0.99 0.98 0.96 0.94 0.94 0.92 3.57%
Adjusted Per Share Value based on latest NOSH - 128,689
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 205.09 159.23 152.09 149.18 140.85 133.89 130.15 35.22%
EPS 5.23 7.64 8.56 7.99 9.24 9.25 9.25 -31.50%
DPS 0.00 0.00 3.86 3.86 3.86 3.86 0.00 -
NAPS 0.9203 0.9432 0.9343 0.9266 0.9006 0.9062 0.8946 1.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.49 0.54 0.53 0.59 0.77 0.83 0.85 -
P/RPS 0.23 0.32 0.33 0.38 0.52 0.60 0.64 -49.29%
P/EPS 8.89 6.73 5.90 7.13 7.98 8.65 8.94 -0.37%
EY 11.25 14.85 16.94 14.03 12.53 11.57 11.19 0.35%
DY 0.00 0.00 7.55 6.78 5.23 4.82 0.00 -
P/NAPS 0.51 0.55 0.54 0.61 0.82 0.88 0.92 -32.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/10/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 -
Price 0.41 0.41 0.54 0.64 0.61 0.70 0.86 -
P/RPS 0.19 0.25 0.34 0.41 0.41 0.50 0.64 -55.33%
P/EPS 7.43 5.11 6.01 7.73 6.32 7.29 9.04 -12.20%
EY 13.45 19.56 16.63 12.94 15.81 13.71 11.06 13.86%
DY 0.00 0.00 7.41 6.25 6.60 5.71 0.00 -
P/NAPS 0.42 0.41 0.55 0.67 0.65 0.74 0.93 -40.99%

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