[WEIDA] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 2.86%
YoY- 75.9%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 272,450 270,377 198,906 184,822 132,709 123,846 123,255 14.12%
PBT 23,717 25,698 20,015 20,640 13,946 17,949 20,294 2.63%
Tax -5,275 -4,154 -8,930 -4,745 -5,188 -5,536 -7,947 -6.59%
NP 18,442 21,544 11,085 15,895 8,758 12,413 12,347 6.91%
-
NP to SH 14,010 13,754 10,656 14,689 8,351 12,413 12,347 2.12%
-
Tax Rate 22.24% 16.16% 44.62% 22.99% 37.20% 30.84% 39.16% -
Total Cost 254,008 248,833 187,821 168,927 123,951 111,433 110,908 14.80%
-
Net Worth 162,394 131,957 123,965 119,880 106,587 99,997 85,593 11.25%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 4,440 - - - - - -
Div Payout % - 32.29% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 162,394 131,957 123,965 119,880 106,587 99,997 85,593 11.25%
NOSH 126,870 126,881 129,130 133,200 133,234 133,329 39,996 21.20%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.77% 7.97% 5.57% 8.60% 6.60% 10.02% 10.02% -
ROE 8.63% 10.42% 8.60% 12.25% 7.83% 12.41% 14.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 214.75 213.09 154.03 138.75 99.61 92.89 308.16 -5.83%
EPS 11.04 10.84 8.30 11.03 6.26 9.31 30.87 -15.74%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.04 0.96 0.90 0.80 0.75 2.14 -8.20%
Adjusted Per Share Value based on latest NOSH - 132,697
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 204.34 202.78 149.18 138.62 99.53 92.88 92.44 14.12%
EPS 10.51 10.32 7.99 11.02 6.26 9.31 9.26 2.13%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.218 0.9897 0.9297 0.8991 0.7994 0.75 0.6419 11.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.79 0.55 0.59 0.70 0.72 1.40 1.62 -
P/RPS 0.37 0.26 0.38 0.50 0.72 1.51 0.53 -5.81%
P/EPS 7.15 5.07 7.15 6.35 11.49 15.04 5.25 5.28%
EY 13.98 19.71 13.99 15.75 8.71 6.65 19.06 -5.03%
DY 0.00 6.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.61 0.78 0.90 1.87 0.76 -3.33%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 29/05/09 30/05/08 30/05/07 30/05/06 31/05/05 26/05/04 -
Price 0.72 0.42 0.64 0.77 0.64 1.18 1.51 -
P/RPS 0.34 0.20 0.42 0.55 0.64 1.27 0.49 -5.90%
P/EPS 6.52 3.87 7.76 6.98 10.21 12.67 4.89 4.90%
EY 15.34 25.81 12.89 14.32 9.79 7.89 20.44 -4.66%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.40 0.67 0.86 0.80 1.57 0.71 -3.87%

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