[WEIDA] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 97.16%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 273,894 317,830 273,694 270,377 273,459 212,309 202,780 22.12%
PBT 36,383 32,050 28,175 25,698 17,977 20,175 20,269 47.54%
Tax -5,736 -6,173 -5,116 -4,154 -6,238 -8,319 -8,394 -22.36%
NP 30,647 25,877 23,059 21,544 11,739 11,856 11,875 87.82%
-
NP to SH 22,748 17,018 14,325 13,754 6,976 10,185 11,414 58.17%
-
Tax Rate 15.77% 19.26% 18.16% 16.16% 34.70% 41.23% 41.41% -
Total Cost 243,247 291,953 250,635 248,833 261,720 200,453 190,905 17.47%
-
Net Worth 143,541 142,272 137,241 132,048 122,705 125,758 124,569 9.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 4,446 4,446 - - 5,141 -
Div Payout % - - 31.04% 32.33% - - 45.04% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 143,541 142,272 137,241 132,048 122,705 125,758 124,569 9.88%
NOSH 127,027 127,028 127,075 126,969 126,499 127,028 127,112 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.19% 8.14% 8.43% 7.97% 4.29% 5.58% 5.86% -
ROE 15.85% 11.96% 10.44% 10.42% 5.69% 8.10% 9.16% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 215.62 250.20 215.38 212.95 216.17 167.13 159.53 22.17%
EPS 17.91 13.40 11.27 10.83 5.51 8.02 8.98 58.24%
DPS 0.00 0.00 3.50 3.50 0.00 0.00 4.00 -
NAPS 1.13 1.12 1.08 1.04 0.97 0.99 0.98 9.93%
Adjusted Per Share Value based on latest NOSH - 126,969
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 205.42 238.37 205.27 202.78 205.09 159.23 152.09 22.12%
EPS 17.06 12.76 10.74 10.32 5.23 7.64 8.56 58.17%
DPS 0.00 0.00 3.33 3.33 0.00 0.00 3.86 -
NAPS 1.0766 1.067 1.0293 0.9904 0.9203 0.9432 0.9343 9.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.74 0.69 0.58 0.55 0.49 0.54 0.53 -
P/RPS 0.34 0.28 0.27 0.26 0.23 0.32 0.33 2.00%
P/EPS 4.13 5.15 5.15 5.08 8.89 6.73 5.90 -21.11%
EY 24.20 19.42 19.44 19.70 11.25 14.85 16.94 26.76%
DY 0.00 0.00 6.03 6.36 0.00 0.00 7.55 -
P/NAPS 0.65 0.62 0.54 0.53 0.51 0.55 0.54 13.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 20/11/09 28/08/09 29/05/09 27/02/09 24/10/08 29/08/08 -
Price 0.68 0.66 0.65 0.42 0.41 0.41 0.54 -
P/RPS 0.32 0.26 0.30 0.20 0.19 0.25 0.34 -3.95%
P/EPS 3.80 4.93 5.77 3.88 7.43 5.11 6.01 -26.27%
EY 26.34 20.30 17.34 25.79 13.45 19.56 16.63 35.76%
DY 0.00 0.00 5.38 8.33 0.00 0.00 7.41 -
P/NAPS 0.60 0.59 0.60 0.40 0.42 0.41 0.55 5.95%

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