[WEIDA] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -11.27%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 183,405 187,636 196,496 132,709 120,042 112,212 101,632 48.06%
PBT 20,724 20,684 20,384 13,946 13,492 14,596 16,696 15.45%
Tax -6,604 -6,808 -5,220 -5,188 -4,188 -4,654 -3,760 45.42%
NP 14,120 13,876 15,164 8,758 9,304 9,942 12,936 5.99%
-
NP to SH 14,280 14,468 17,028 8,351 9,412 9,790 10,800 20.40%
-
Tax Rate 31.87% 32.91% 25.61% 37.20% 31.04% 31.89% 22.52% -
Total Cost 169,285 173,760 181,332 123,951 110,738 102,270 88,696 53.68%
-
Net Worth 116,036 113,239 110,762 106,587 110,755 104,035 101,584 9.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 116,036 113,239 110,762 106,587 110,755 104,035 101,584 9.24%
NOSH 133,374 133,222 133,448 133,234 133,440 133,378 133,663 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.70% 7.40% 7.72% 6.60% 7.75% 8.86% 12.73% -
ROE 12.31% 12.78% 15.37% 7.83% 8.50% 9.41% 10.63% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 137.51 140.84 147.25 99.61 89.96 84.13 76.04 48.27%
EPS 10.71 10.86 12.76 6.26 7.05 7.34 8.08 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 0.80 0.83 0.78 0.76 9.40%
Adjusted Per Share Value based on latest NOSH - 133,451
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 137.55 140.73 147.37 99.53 90.03 84.16 76.22 48.06%
EPS 10.71 10.85 12.77 6.26 7.06 7.34 8.10 20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8703 0.8493 0.8307 0.7994 0.8307 0.7803 0.7619 9.24%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.69 0.51 0.62 0.72 0.60 0.90 1.10 -
P/RPS 0.50 0.36 0.42 0.72 0.67 1.07 1.45 -50.73%
P/EPS 6.44 4.70 4.86 11.49 8.51 12.26 13.61 -39.19%
EY 15.52 21.29 20.58 8.71 11.76 8.16 7.35 64.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.75 0.90 0.72 1.15 1.45 -33.21%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.78 0.53 0.50 0.64 0.63 0.64 0.96 -
P/RPS 0.57 0.38 0.34 0.64 0.70 0.76 1.26 -40.98%
P/EPS 7.29 4.88 3.92 10.21 8.93 8.72 11.88 -27.72%
EY 13.73 20.49 25.52 9.79 11.20 11.47 8.42 38.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 0.60 0.80 0.76 0.82 1.26 -20.04%

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