[WEIDA] QoQ Cumulative 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- 126.31%
YoY- 69.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 68,471 272,450 223,718 153,478 50,131 270,377 220,201 -54.20%
PBT 4,800 23,717 22,650 14,834 6,476 25,698 11,965 -45.69%
Tax -1,292 -5,275 -3,966 -3,848 -1,851 -4,154 -2,384 -33.60%
NP 3,508 18,442 18,684 10,986 4,625 21,544 9,581 -48.91%
-
NP to SH 3,640 14,010 13,949 7,966 3,520 13,754 4,955 -18.63%
-
Tax Rate 26.92% 22.24% 17.51% 25.94% 28.58% 16.16% 19.92% -
Total Cost 64,963 254,008 205,034 142,492 45,506 248,833 210,620 -54.44%
-
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 4,446 -
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 2.87% 8.63% 9.73% 5.61% 2.56% 10.42% 4.02% -
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 53.92 214.75 176.26 120.99 39.45 213.09 173.32 -54.18%
EPS 2.87 11.04 10.99 6.28 2.77 10.84 3.90 -18.53%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
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 51.35 204.34 167.79 115.11 37.60 202.78 165.15 -54.20%
EPS 2.73 10.51 10.46 5.97 2.64 10.32 3.72 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 3.34 -
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 1.47 0.37 0.42 0.57 1.47 0.26 0.28 202.98%
P/EPS 27.56 7.15 6.73 10.99 20.94 5.07 12.56 69.10%
EY 3.63 13.98 14.85 9.10 4.78 19.71 7.96 -40.83%
DY 0.00 0.00 0.00 0.00 0.00 6.36 7.14 -
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 1.48 0.34 0.39 0.55 1.65 0.20 0.24 237.40%
P/EPS 27.91 6.52 6.19 10.51 23.47 3.87 10.51 92.10%
EY 3.58 15.34 16.16 9.52 4.26 25.81 9.51 -47.95%
DY 0.00 0.00 0.00 0.00 0.00 8.33 8.54 -
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