[WEIDA] YoY 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- 3377.87%
YoY- 335.38%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
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 105,573 83,443 52,475 50,176 53,258 42,157 42,157 16.51%
PBT 11,719 13,074 5,310 13,733 6,012 4,973 4,118 19.02%
Tax 11,572 -5,169 -247 -1,770 -3,854 -1,329 -2,046 -
NP 23,291 7,905 5,063 11,963 2,158 3,644 2,072 49.61%
-
NP to SH 16,842 5,992 5,366 8,799 2,021 3,689 1,508 49.45%
-
Tax Rate -98.75% 39.54% 4.65% 12.89% 64.11% 26.72% 49.68% -
Total Cost 82,282 75,538 47,412 38,213 51,100 38,513 40,085 12.72%
-
Net Worth 126,867 126,805 127,198 132,048 123,541 119,428 106,761 2.91%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 126,867 126,805 127,198 132,048 123,541 119,428 106,761 2.91%
NOSH 126,867 126,805 127,198 126,969 128,689 132,697 133,451 -0.83%
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 22.06% 9.47% 9.65% 23.84% 4.05% 8.64% 4.91% -
ROE 13.28% 4.73% 4.22% 6.66% 1.64% 3.09% 1.41% -
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 83.21 65.80 41.25 39.52 41.38 31.77 31.59 17.50%
EPS 13.27 4.72 4.23 6.93 1.57 2.78 1.13 50.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.04 0.96 0.90 0.80 3.78%
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 79.18 62.58 39.36 37.63 39.94 31.62 31.62 16.51%
EPS 12.63 4.49 4.02 6.60 1.52 2.77 1.13 49.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 0.951 0.954 0.9904 0.9266 0.8957 0.8007 2.91%
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 1.19 1.72 1.91 1.39 1.43 2.20 2.28 -10.26%
P/EPS 7.46 23.91 18.73 7.94 37.57 25.18 63.72 -30.03%
EY 13.41 4.18 5.34 12.60 2.66 3.97 1.57 42.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 0.79 0.53 0.61 0.78 0.90 1.59%
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 1.13 1.64 1.75 1.06 1.55 2.42 2.03 -9.29%
P/EPS 7.08 22.86 17.07 6.06 40.75 27.70 56.64 -29.26%
EY 14.12 4.38 5.86 16.50 2.45 3.61 1.77 41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.72 0.40 0.67 0.86 0.80 2.72%

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