[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 16.74%
YoY- 181.51%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 289,228 273,884 272,450 298,290 306,956 200,524 270,377 4.59%
PBT 19,580 19,200 23,717 30,200 29,668 25,904 25,698 -16.56%
Tax -5,568 -5,168 -5,275 -5,288 -7,696 -7,404 -4,154 21.54%
NP 14,012 14,032 18,442 24,912 21,972 18,500 21,544 -24.91%
-
NP to SH 15,086 14,560 14,010 18,598 15,932 14,080 13,754 6.35%
-
Tax Rate 28.44% 26.92% 22.24% 17.51% 25.94% 28.58% 16.16% -
Total Cost 275,216 259,852 254,008 273,378 284,984 182,024 248,833 6.94%
-
Net Worth 126,945 126,977 162,394 143,424 142,068 137,241 131,957 -2.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 4,440 -
Div Payout % - - - - - - 32.29% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,945 126,977 162,394 143,424 142,068 137,241 131,957 -2.54%
NOSH 126,945 126,977 126,870 126,924 126,847 127,075 126,881 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.84% 5.12% 6.77% 8.35% 7.16% 9.23% 7.97% -
ROE 11.88% 11.47% 8.63% 12.97% 11.21% 10.26% 10.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 227.84 215.70 214.75 235.01 241.99 157.80 213.09 4.55%
EPS 11.88 11.48 11.04 14.65 12.56 11.08 10.84 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.00 1.28 1.13 1.12 1.08 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 127,027
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 216.92 205.41 204.34 223.72 230.22 150.39 202.78 4.59%
EPS 11.31 10.92 10.51 13.95 11.95 10.56 10.32 6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.9521 0.9523 1.218 1.0757 1.0655 1.0293 0.9897 -2.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.79 0.79 0.74 0.69 0.58 0.55 -
P/RPS 0.36 0.37 0.37 0.31 0.29 0.37 0.26 24.20%
P/EPS 6.90 6.89 7.15 5.05 5.49 5.23 5.07 22.78%
EY 14.49 14.51 13.98 19.80 18.20 19.10 19.71 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.36 -
P/NAPS 0.82 0.79 0.62 0.65 0.62 0.54 0.53 33.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.84 0.80 0.72 0.68 0.66 0.65 0.42 -
P/RPS 0.37 0.37 0.34 0.29 0.27 0.41 0.20 50.64%
P/EPS 7.07 6.98 6.52 4.64 5.25 5.87 3.87 49.38%
EY 14.15 14.33 15.34 21.55 19.03 17.05 25.81 -32.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.84 0.80 0.56 0.60 0.59 0.60 0.40 63.91%

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