[WEIDA] YoY Annualized Quarter 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- 108.18%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 309,508 285,906 272,450 270,377 198,906 184,822 132,709 15.14%
PBT 33,132 34,546 23,717 25,698 20,015 20,640 13,946 15.49%
Tax 21,631 -10,362 -5,275 -4,154 -8,930 -4,745 -5,188 -
NP 54,763 24,184 18,442 21,544 11,085 15,895 8,758 35.69%
-
NP to SH 39,344 21,835 14,010 13,754 10,656 14,689 8,351 29.44%
-
Tax Rate -65.29% 29.99% 22.24% 16.16% 44.62% 22.99% 37.20% -
Total Cost 254,745 261,722 254,008 248,833 187,821 168,927 123,951 12.74%
-
Net Worth 298,169 182,769 162,394 131,957 123,965 119,880 106,587 18.68%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 4,440 - - - -
Div Payout % - - - 32.29% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 298,169 182,769 162,394 131,957 123,965 119,880 106,587 18.68%
NOSH 126,880 126,923 126,870 126,881 129,130 133,200 133,234 -0.81%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.69% 8.46% 6.77% 7.97% 5.57% 8.60% 6.60% -
ROE 13.20% 11.95% 8.63% 10.42% 8.60% 12.25% 7.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 243.94 225.26 214.75 213.09 154.03 138.75 99.61 16.08%
EPS 31.01 17.21 11.04 10.84 8.30 11.03 6.26 30.53%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 2.35 1.44 1.28 1.04 0.96 0.90 0.80 19.65%
Adjusted Per Share Value based on latest NOSH - 126,969
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 232.13 214.43 204.34 202.78 149.18 138.62 99.53 15.14%
EPS 29.51 16.38 10.51 10.32 7.99 11.02 6.26 29.45%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 2.2363 1.3708 1.218 0.9897 0.9297 0.8991 0.7994 18.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.99 1.13 0.79 0.55 0.59 0.70 0.72 -
P/RPS 0.41 0.50 0.37 0.26 0.38 0.50 0.72 -8.95%
P/EPS 3.19 6.57 7.15 5.07 7.15 6.35 11.49 -19.21%
EY 31.32 15.22 13.98 19.71 13.99 15.75 8.71 23.75%
DY 0.00 0.00 0.00 6.36 0.00 0.00 0.00 -
P/NAPS 0.42 0.78 0.62 0.53 0.61 0.78 0.90 -11.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 26/05/10 29/05/09 30/05/08 30/05/07 30/05/06 -
Price 0.94 1.08 0.72 0.42 0.64 0.77 0.64 -
P/RPS 0.39 0.48 0.34 0.20 0.42 0.55 0.64 -7.91%
P/EPS 3.03 6.28 6.52 3.87 7.76 6.98 10.21 -18.31%
EY 32.99 15.93 15.34 25.81 12.89 14.32 9.79 22.42%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.40 0.75 0.56 0.40 0.67 0.86 0.80 -10.90%

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