[WEIDA] YoY TTM 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- 33.67%
YoY- 226.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 407,490 287,378 254,938 273,894 273,459 187,805 179,711 14.60%
PBT 46,374 33,350 26,782 36,383 17,977 18,975 19,661 15.35%
Tax -39,136 -11,139 -5,440 -5,736 -6,238 -6,405 -6,999 33.19%
NP 7,238 22,211 21,342 30,647 11,739 12,570 12,662 -8.89%
-
NP to SH 19,008 20,026 21,209 22,748 6,976 12,324 12,218 7.63%
-
Tax Rate 84.39% 33.40% 20.31% 15.77% 34.70% 33.75% 35.60% -
Total Cost 400,252 265,167 233,596 243,247 261,720 175,235 167,049 15.66%
-
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 - - - - - 5,141 - -
Div Payout % - - - - - 41.72% - -
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 1.78% 7.73% 8.37% 11.19% 4.29% 6.69% 7.05% -
ROE 14.98% 10.38% 16.71% 15.85% 5.69% 10.26% 10.50% -
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 321.19 226.37 200.81 215.62 216.17 147.01 134.42 15.60%
EPS 14.98 15.77 16.71 17.91 5.51 9.65 9.14 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 4.02 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 305.62 215.53 191.20 205.42 205.09 140.85 134.78 14.60%
EPS 14.26 15.02 15.91 17.06 5.23 9.24 9.16 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 3.86 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 0.45 0.42 0.47 0.34 0.23 0.52 0.51 -2.06%
P/EPS 9.74 6.02 5.69 4.13 8.89 7.98 7.55 4.33%
EY 10.26 16.60 17.59 24.20 11.25 12.53 13.24 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 5.23 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 0.43 0.44 0.53 0.32 0.19 0.41 0.58 -4.86%
P/EPS 9.14 6.34 6.40 3.80 7.43 6.32 8.53 1.15%
EY 10.94 15.77 15.61 26.34 13.45 15.81 11.72 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 6.60 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