[WEIDA] QoQ Cumulative 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- 66.92%
YoY- -19.37%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 106,025 46,814 198,906 145,648 92,622 42,940 184,822 -30.88%
PBT 8,482 3,999 20,015 14,002 8,321 3,744 20,640 -44.63%
Tax -1,829 -889 -8,930 -5,076 -2,440 -1,425 -4,745 -46.94%
NP 6,653 3,110 11,085 8,926 5,881 2,319 15,895 -43.95%
-
NP to SH 4,702 2,949 10,656 8,635 5,173 2,191 14,689 -53.10%
-
Tax Rate 21.56% 22.23% 44.62% 36.25% 29.32% 38.06% 22.99% -
Total Cost 99,372 43,704 187,821 136,722 86,741 40,621 168,927 -29.72%
-
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 4,435 - - - - - - -
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 3.75% 2.37% 8.60% 7.14% 4.27% 1.84% 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 83.66 36.83 154.03 113.18 71.80 33.12 138.75 -28.56%
EPS 3.71 2.32 8.30 6.71 4.01 1.69 11.03 -51.53%
DPS 3.50 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 79.52 35.11 149.18 109.24 69.47 32.21 138.62 -30.89%
EPS 3.53 2.21 7.99 6.48 3.88 1.64 11.02 -53.08%
DPS 3.33 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 0.65 1.44 0.38 0.68 1.16 2.57 0.50 19.05%
P/EPS 14.56 22.84 7.15 11.48 20.70 50.30 6.35 73.62%
EY 6.87 4.38 13.99 8.71 4.83 1.99 15.75 -42.39%
DY 6.48 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 0.49 1.47 0.42 0.54 0.97 2.60 0.55 -7.39%
P/EPS 11.05 23.28 7.76 9.09 17.46 50.89 6.98 35.71%
EY 9.05 4.30 12.89 11.00 5.73 1.97 14.32 -26.29%
DY 8.54 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