[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 13.15%
YoY- 69.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 273,884 272,450 298,290 306,956 200,524 270,377 293,601 -4.54%
PBT 19,200 23,717 30,200 29,668 25,904 25,698 15,953 13.18%
Tax -5,168 -5,275 -5,288 -7,696 -7,404 -4,154 -3,178 38.40%
NP 14,032 18,442 24,912 21,972 18,500 21,544 12,774 6.48%
-
NP to SH 14,560 14,010 18,598 15,932 14,080 13,754 6,606 69.60%
-
Tax Rate 26.92% 22.24% 17.51% 25.94% 28.58% 16.16% 19.92% -
Total Cost 259,852 254,008 273,378 284,984 182,024 248,833 280,826 -5.05%
-
Net Worth 126,977 162,394 143,424 142,068 137,241 131,957 123,239 2.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 4,440 5,929 -
Div Payout % - - - - - 32.29% 89.74% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,977 162,394 143,424 142,068 137,241 131,957 123,239 2.01%
NOSH 126,977 126,870 126,924 126,847 127,075 126,881 127,051 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.12% 6.77% 8.35% 7.16% 9.23% 7.97% 4.35% -
ROE 11.47% 8.63% 12.97% 11.21% 10.26% 10.42% 5.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 215.70 214.75 235.01 241.99 157.80 213.09 231.09 -4.50%
EPS 11.48 11.04 14.65 12.56 11.08 10.84 5.20 69.79%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 4.67 -
NAPS 1.00 1.28 1.13 1.12 1.08 1.04 0.97 2.05%
Adjusted Per Share Value based on latest NOSH - 127,028
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 205.41 204.34 223.72 230.22 150.39 202.78 220.20 -4.54%
EPS 10.92 10.51 13.95 11.95 10.56 10.32 4.96 69.48%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 4.45 -
NAPS 0.9523 1.218 1.0757 1.0655 1.0293 0.9897 0.9243 2.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.79 0.79 0.74 0.69 0.58 0.55 0.49 -
P/RPS 0.37 0.37 0.31 0.29 0.37 0.26 0.21 46.02%
P/EPS 6.89 7.15 5.05 5.49 5.23 5.07 9.42 -18.86%
EY 14.51 13.98 19.80 18.20 19.10 19.71 10.61 23.27%
DY 0.00 0.00 0.00 0.00 0.00 6.36 9.52 -
P/NAPS 0.79 0.62 0.65 0.62 0.54 0.53 0.51 33.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 02/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.80 0.72 0.68 0.66 0.65 0.42 0.41 -
P/RPS 0.37 0.34 0.29 0.27 0.41 0.20 0.18 61.87%
P/EPS 6.98 6.52 4.64 5.25 5.87 3.87 7.88 -7.78%
EY 14.33 15.34 21.55 19.03 17.05 25.81 12.68 8.52%
DY 0.00 0.00 0.00 0.00 0.00 8.33 11.38 -
P/NAPS 0.80 0.56 0.60 0.59 0.60 0.40 0.42 53.84%

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