[WEIDA] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 34.57%
YoY- 2264.82%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,925 99,079 57,849 70,240 114,176 53,026 43,736 15.68%
PBT 13,832 15,367 11,682 7,816 3,483 5,681 5,201 17.68%
Tax -17,179 -4,525 -2,409 -118 -555 -2,636 -1,549 49.27%
NP -3,347 10,842 9,273 7,698 2,928 3,045 3,652 -
-
NP to SH 2,626 10,410 8,300 5,983 253 3,462 3,476 -4.56%
-
Tax Rate 124.20% 29.45% 20.62% 1.51% 15.93% 46.40% 29.78% -
Total Cost 108,272 88,237 48,576 62,542 111,248 49,981 40,084 17.99%
-
Net Worth 126,870 192,965 126,954 143,541 122,705 120,084 116,312 1.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 126,870 192,965 126,954 143,541 122,705 120,084 116,312 1.45%
NOSH 126,870 126,951 126,954 127,027 126,499 127,749 133,692 -0.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.19% 10.94% 16.03% 10.96% 2.56% 5.74% 8.35% -
ROE 2.07% 5.39% 6.54% 4.17% 0.21% 2.88% 2.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.70 78.04 45.57 55.30 90.26 41.51 32.71 16.70%
EPS 2.07 8.20 6.54 4.71 0.20 2.71 2.60 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.00 1.13 0.97 0.94 0.87 2.34%
Adjusted Per Share Value based on latest NOSH - 127,027
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.69 74.31 43.39 52.68 85.63 39.77 32.80 15.68%
EPS 1.97 7.81 6.23 4.49 0.19 2.60 2.61 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 1.4472 0.9522 1.0766 0.9203 0.9006 0.8723 1.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.46 0.95 0.95 0.74 0.49 0.77 0.69 -
P/RPS 1.77 1.22 2.08 1.34 0.54 1.86 2.11 -2.88%
P/EPS 70.54 11.59 14.53 15.71 245.00 28.41 26.54 17.67%
EY 1.42 8.63 6.88 6.36 0.41 3.52 3.77 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.63 0.95 0.65 0.51 0.82 0.79 10.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 13/02/07 -
Price 1.37 1.00 1.07 0.68 0.41 0.61 0.78 -
P/RPS 1.66 1.28 2.35 1.23 0.45 1.47 2.38 -5.82%
P/EPS 66.19 12.20 16.37 14.44 205.00 22.51 30.00 14.08%
EY 1.51 8.20 6.11 6.93 0.49 4.44 3.33 -12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.66 1.07 0.60 0.42 0.65 0.90 7.24%

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