[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -15.03%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 171,760 184,822 183,405 187,636 196,496 132,709 120,042 27.06%
PBT 14,976 20,640 20,724 20,684 20,384 13,946 13,492 7.22%
Tax -5,700 -4,745 -6,604 -6,808 -5,220 -5,188 -4,188 22.88%
NP 9,276 15,895 14,120 13,876 15,164 8,758 9,304 -0.20%
-
NP to SH 8,764 14,689 14,280 14,468 17,028 8,351 9,412 -4.65%
-
Tax Rate 38.06% 22.99% 31.87% 32.91% 25.61% 37.20% 31.04% -
Total Cost 162,484 168,927 169,285 173,760 181,332 123,951 110,738 29.21%
-
Net Worth 119,273 119,880 116,036 113,239 110,762 106,587 110,755 5.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 119,273 119,880 116,036 113,239 110,762 106,587 110,755 5.07%
NOSH 129,644 133,200 133,374 133,222 133,448 133,234 133,440 -1.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.40% 8.60% 7.70% 7.40% 7.72% 6.60% 7.75% -
ROE 7.35% 12.25% 12.31% 12.78% 15.37% 7.83% 8.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 132.48 138.75 137.51 140.84 147.25 99.61 89.96 29.53%
EPS 6.76 11.03 10.71 10.86 12.76 6.26 7.05 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.87 0.85 0.83 0.80 0.83 7.12%
Adjusted Per Share Value based on latest NOSH - 133,497
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 128.82 138.62 137.55 140.73 147.37 99.53 90.03 27.06%
EPS 6.57 11.02 10.71 10.85 12.77 6.26 7.06 -4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8946 0.8991 0.8703 0.8493 0.8307 0.7994 0.8307 5.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.70 0.69 0.51 0.62 0.72 0.60 -
P/RPS 0.64 0.50 0.50 0.36 0.42 0.72 0.67 -3.01%
P/EPS 12.57 6.35 6.44 4.70 4.86 11.49 8.51 29.79%
EY 7.95 15.75 15.52 21.29 20.58 8.71 11.76 -23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.78 0.79 0.60 0.75 0.90 0.72 17.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 13/02/07 29/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.86 0.77 0.78 0.53 0.50 0.64 0.63 -
P/RPS 0.65 0.55 0.57 0.38 0.34 0.64 0.70 -4.83%
P/EPS 12.72 6.98 7.29 4.88 3.92 10.21 8.93 26.67%
EY 7.86 14.32 13.73 20.49 25.52 9.79 11.20 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 0.90 0.62 0.60 0.80 0.76 14.44%

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