[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -29.75%
YoY- -42.62%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 306,956 200,524 270,377 293,601 212,050 187,256 198,906 33.50%
PBT 29,668 25,904 25,698 15,953 16,964 15,996 20,015 29.97%
Tax -7,696 -7,404 -4,154 -3,178 -3,658 -3,556 -8,930 -9.43%
NP 21,972 18,500 21,544 12,774 13,306 12,440 11,085 57.72%
-
NP to SH 15,932 14,080 13,754 6,606 9,404 11,796 10,656 30.72%
-
Tax Rate 25.94% 28.58% 16.16% 19.92% 21.56% 22.23% 44.62% -
Total Cost 284,984 182,024 248,833 280,826 198,744 174,816 187,821 32.01%
-
Net Worth 142,068 137,241 131,957 123,239 125,471 124,569 123,965 9.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,440 5,929 8,871 - - -
Div Payout % - - 32.29% 89.74% 94.34% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 142,068 137,241 131,957 123,239 125,471 124,569 123,965 9.50%
NOSH 126,847 127,075 126,881 127,051 126,738 127,112 129,130 -1.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.16% 9.23% 7.97% 4.35% 6.27% 6.64% 5.57% -
ROE 11.21% 10.26% 10.42% 5.36% 7.49% 9.47% 8.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 241.99 157.80 213.09 231.09 167.31 147.32 154.03 35.10%
EPS 12.56 11.08 10.84 5.20 7.42 9.28 8.30 31.77%
DPS 0.00 0.00 3.50 4.67 7.00 0.00 0.00 -
NAPS 1.12 1.08 1.04 0.97 0.99 0.98 0.96 10.81%
Adjusted Per Share Value based on latest NOSH - 126,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 230.22 150.39 202.78 220.20 159.04 140.44 149.18 33.50%
EPS 11.95 10.56 10.32 4.96 7.05 8.85 7.99 30.74%
DPS 0.00 0.00 3.33 4.45 6.65 0.00 0.00 -
NAPS 1.0655 1.0293 0.9897 0.9243 0.941 0.9343 0.9297 9.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.69 0.58 0.55 0.49 0.54 0.53 0.59 -
P/RPS 0.29 0.37 0.26 0.21 0.32 0.36 0.38 -16.47%
P/EPS 5.49 5.23 5.07 9.42 7.28 5.71 7.15 -16.13%
EY 18.20 19.10 19.71 10.61 13.74 17.51 13.99 19.15%
DY 0.00 0.00 6.36 9.52 12.96 0.00 0.00 -
P/NAPS 0.62 0.54 0.53 0.51 0.55 0.54 0.61 1.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 24/10/08 29/08/08 30/05/08 -
Price 0.66 0.65 0.42 0.41 0.41 0.54 0.64 -
P/RPS 0.27 0.41 0.20 0.18 0.25 0.37 0.42 -25.49%
P/EPS 5.25 5.87 3.87 7.88 5.53 5.82 7.76 -22.91%
EY 19.03 17.05 25.81 12.68 18.10 17.19 12.89 29.62%
DY 0.00 0.00 8.33 11.38 17.07 0.00 0.00 -
P/NAPS 0.59 0.60 0.40 0.42 0.41 0.55 0.67 -8.12%

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