[WEIDA] YoY TTM 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- 97.16%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 309,508 285,906 276,193 270,377 198,906 179,711 132,189 15.21%
PBT 31,995 34,546 27,960 25,698 20,014 20,516 14,237 14.43%
Tax 5,602 -10,362 -4,213 -4,154 -8,930 -6,282 -5,187 -
NP 37,597 24,184 23,747 21,544 11,084 14,234 9,050 26.76%
-
NP to SH 30,876 21,835 19,315 13,754 10,656 14,399 8,567 23.79%
-
Tax Rate -17.51% 29.99% 15.07% 16.16% 44.62% 30.62% 36.43% -
Total Cost 271,911 261,722 252,446 248,833 187,822 165,477 123,139 14.10%
-
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 - - - 4,446 5,141 - - -
Div Payout % - - - 32.33% 48.25% - - -
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 12.15% 8.46% 8.60% 7.97% 5.57% 7.92% 6.85% -
ROE 24.34% 17.22% 15.18% 10.42% 8.63% 12.06% 8.02% -
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 243.96 225.47 217.14 212.95 154.56 135.43 99.05 16.19%
EPS 24.34 17.22 15.18 10.83 8.28 10.85 6.42 24.84%
DPS 0.00 0.00 0.00 3.50 4.00 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 232.13 214.43 207.15 202.78 149.18 134.78 99.14 15.21%
EPS 23.16 16.38 14.49 10.32 7.99 10.80 6.43 23.78%
DPS 0.00 0.00 0.00 3.33 3.86 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 0.41 0.50 0.36 0.26 0.38 0.52 0.73 -9.15%
P/EPS 4.07 6.56 5.20 5.08 7.13 6.45 11.22 -15.53%
EY 24.58 15.24 19.22 19.70 14.03 15.50 8.92 18.38%
DY 0.00 0.00 0.00 6.36 6.78 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 0.39 0.48 0.33 0.20 0.41 0.57 0.65 -8.15%
P/EPS 3.86 6.27 4.74 3.88 7.73 7.10 9.97 -14.61%
EY 25.89 15.94 21.09 25.79 12.94 14.09 10.03 17.10%
DY 0.00 0.00 0.00 8.33 6.25 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