[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 18.05%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 187,256 198,906 194,197 185,244 171,760 184,822 183,405 1.39%
PBT 15,996 20,015 18,669 16,642 14,976 20,640 20,724 -15.86%
Tax -3,556 -8,930 -6,768 -4,880 -5,700 -4,745 -6,604 -33.83%
NP 12,440 11,085 11,901 11,762 9,276 15,895 14,120 -8.10%
-
NP to SH 11,796 10,656 11,513 10,346 8,764 14,689 14,280 -11.97%
-
Tax Rate 22.23% 44.62% 36.25% 29.32% 38.06% 22.99% 31.87% -
Total Cost 174,816 187,821 182,296 173,482 162,484 168,927 169,285 2.16%
-
Net Worth 124,569 123,965 120,967 121,262 119,273 119,880 116,036 4.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 124,569 123,965 120,967 121,262 119,273 119,880 116,036 4.84%
NOSH 127,112 129,130 128,688 129,002 129,644 133,200 133,374 -3.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.64% 5.57% 6.13% 6.35% 5.40% 8.60% 7.70% -
ROE 9.47% 8.60% 9.52% 8.53% 7.35% 12.25% 12.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 147.32 154.03 150.90 143.60 132.48 138.75 137.51 4.70%
EPS 9.28 8.30 8.95 8.02 6.76 11.03 10.71 -9.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.94 0.94 0.92 0.90 0.87 8.26%
Adjusted Per Share Value based on latest NOSH - 128,534
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 140.44 149.18 145.65 138.93 128.82 138.62 137.55 1.39%
EPS 8.85 7.99 8.64 7.76 6.57 11.02 10.71 -11.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9343 0.9297 0.9073 0.9095 0.8946 0.8991 0.8703 4.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.53 0.59 0.77 0.83 0.85 0.70 0.69 -
P/RPS 0.36 0.38 0.51 0.58 0.64 0.50 0.50 -19.68%
P/EPS 5.71 7.15 8.61 10.35 12.57 6.35 6.44 -7.71%
EY 17.51 13.99 11.62 9.66 7.95 15.75 15.52 8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.82 0.88 0.92 0.78 0.79 -22.42%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 30/05/07 13/02/07 -
Price 0.54 0.64 0.61 0.70 0.86 0.77 0.78 -
P/RPS 0.37 0.42 0.40 0.49 0.65 0.55 0.57 -25.05%
P/EPS 5.82 7.76 6.82 8.73 12.72 6.98 7.29 -13.95%
EY 17.19 12.89 14.67 11.46 7.86 14.32 13.73 16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.65 0.74 0.93 0.86 0.90 -28.00%

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