[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 11.28%
YoY- -19.37%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 212,050 187,256 198,906 194,197 185,244 171,760 184,822 9.56%
PBT 16,964 15,996 20,015 18,669 16,642 14,976 20,640 -12.22%
Tax -3,658 -3,556 -8,930 -6,768 -4,880 -5,700 -4,745 -15.88%
NP 13,306 12,440 11,085 11,901 11,762 9,276 15,895 -11.14%
-
NP to SH 9,404 11,796 10,656 11,513 10,346 8,764 14,689 -25.65%
-
Tax Rate 21.56% 22.23% 44.62% 36.25% 29.32% 38.06% 22.99% -
Total Cost 198,744 174,816 187,821 182,296 173,482 162,484 168,927 11.41%
-
Net Worth 125,471 124,569 123,965 120,967 121,262 119,273 119,880 3.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,871 - - - - - - -
Div Payout % 94.34% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 125,471 124,569 123,965 120,967 121,262 119,273 119,880 3.07%
NOSH 126,738 127,112 129,130 128,688 129,002 129,644 133,200 -3.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.27% 6.64% 5.57% 6.13% 6.35% 5.40% 8.60% -
ROE 7.49% 9.47% 8.60% 9.52% 8.53% 7.35% 12.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 167.31 147.32 154.03 150.90 143.60 132.48 138.75 13.25%
EPS 7.42 9.28 8.30 8.95 8.02 6.76 11.03 -23.16%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.96 0.94 0.94 0.92 0.90 6.54%
Adjusted Per Share Value based on latest NOSH - 127,749
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 159.04 140.44 149.18 145.65 138.93 128.82 138.62 9.56%
EPS 7.05 8.85 7.99 8.64 7.76 6.57 11.02 -25.69%
DPS 6.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.941 0.9343 0.9297 0.9073 0.9095 0.8946 0.8991 3.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.53 0.59 0.77 0.83 0.85 0.70 -
P/RPS 0.32 0.36 0.38 0.51 0.58 0.64 0.50 -25.67%
P/EPS 7.28 5.71 7.15 8.61 10.35 12.57 6.35 9.51%
EY 13.74 17.51 13.99 11.62 9.66 7.95 15.75 -8.67%
DY 12.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.61 0.82 0.88 0.92 0.78 -20.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/10/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 30/05/07 -
Price 0.41 0.54 0.64 0.61 0.70 0.86 0.77 -
P/RPS 0.25 0.37 0.42 0.40 0.49 0.65 0.55 -40.79%
P/EPS 5.53 5.82 7.76 6.82 8.73 12.72 6.98 -14.34%
EY 18.10 17.19 12.89 14.67 11.46 7.86 14.32 16.85%
DY 17.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.67 0.65 0.74 0.93 0.86 -38.89%

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