[WEIDA] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -85.57%
YoY- -92.69%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 99,079 57,849 70,240 114,176 53,026 43,736 33,926 19.54%
PBT 15,367 11,682 7,816 3,483 5,681 5,201 2,821 32.62%
Tax -4,525 -2,409 -118 -555 -2,636 -1,549 -814 33.07%
NP 10,842 9,273 7,698 2,928 3,045 3,652 2,007 32.44%
-
NP to SH 10,410 8,300 5,983 253 3,462 3,476 2,164 29.91%
-
Tax Rate 29.45% 20.62% 1.51% 15.93% 46.40% 29.78% 28.86% -
Total Cost 88,237 48,576 62,542 111,248 49,981 40,084 31,919 18.45%
-
Net Worth 192,965 126,954 143,541 122,705 120,084 116,312 110,871 9.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 192,965 126,954 143,541 122,705 120,084 116,312 110,871 9.67%
NOSH 126,951 126,954 127,027 126,499 127,749 133,692 133,580 -0.84%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.94% 16.03% 10.96% 2.56% 5.74% 8.35% 5.92% -
ROE 5.39% 6.54% 4.17% 0.21% 2.88% 2.99% 1.95% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 78.04 45.57 55.30 90.26 41.51 32.71 25.40 20.56%
EPS 8.20 6.54 4.71 0.20 2.71 2.60 1.62 31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.13 0.97 0.94 0.87 0.83 10.60%
Adjusted Per Share Value based on latest NOSH - 126,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 74.31 43.39 52.68 85.63 39.77 32.80 25.44 19.55%
EPS 7.81 6.23 4.49 0.19 2.60 2.61 1.62 29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 0.9522 1.0766 0.9203 0.9006 0.8723 0.8315 9.67%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.95 0.95 0.74 0.49 0.77 0.69 0.60 -
P/RPS 1.22 2.08 1.34 0.54 1.86 2.11 2.36 -10.40%
P/EPS 11.59 14.53 15.71 245.00 28.41 26.54 37.04 -17.59%
EY 8.63 6.88 6.36 0.41 3.52 3.77 2.70 21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.95 0.65 0.51 0.82 0.79 0.72 -2.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 13/02/07 28/02/06 -
Price 1.00 1.07 0.68 0.41 0.61 0.78 0.63 -
P/RPS 1.28 2.35 1.23 0.45 1.47 2.38 2.48 -10.43%
P/EPS 12.20 16.37 14.44 205.00 22.51 30.00 38.89 -17.56%
EY 8.20 6.11 6.93 0.49 4.44 3.33 2.57 21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.07 0.60 0.42 0.65 0.90 0.76 -2.32%

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