[WEIDA] QoQ Cumulative 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- 5.38%
YoY- -42.62%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 153,478 50,131 270,377 220,201 106,025 46,814 198,906 -15.86%
PBT 14,834 6,476 25,698 11,965 8,482 3,999 20,015 -18.08%
Tax -3,848 -1,851 -4,154 -2,384 -1,829 -889 -8,930 -42.92%
NP 10,986 4,625 21,544 9,581 6,653 3,110 11,085 -0.59%
-
NP to SH 7,966 3,520 13,754 4,955 4,702 2,949 10,656 -17.61%
-
Tax Rate 25.94% 28.58% 16.16% 19.92% 21.56% 22.23% 44.62% -
Total Cost 142,492 45,506 248,833 210,620 99,372 43,704 187,821 -16.80%
-
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 4,446 4,435 - - -
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 5.61% 2.56% 10.42% 4.02% 3.75% 2.37% 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 120.99 39.45 213.09 173.32 83.66 36.83 154.03 -14.85%
EPS 6.28 2.77 10.84 3.90 3.71 2.32 8.30 -16.95%
DPS 0.00 0.00 3.50 3.50 3.50 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 115.11 37.60 202.78 165.15 79.52 35.11 149.18 -15.85%
EPS 5.97 2.64 10.32 3.72 3.53 2.21 7.99 -17.64%
DPS 0.00 0.00 3.33 3.34 3.33 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 0.57 1.47 0.26 0.28 0.65 1.44 0.38 31.00%
P/EPS 10.99 20.94 5.07 12.56 14.56 22.84 7.15 33.15%
EY 9.10 4.78 19.71 7.96 6.87 4.38 13.99 -24.90%
DY 0.00 0.00 6.36 7.14 6.48 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 0.55 1.65 0.20 0.24 0.49 1.47 0.42 19.67%
P/EPS 10.51 23.47 3.87 10.51 11.05 23.28 7.76 22.39%
EY 9.52 4.26 25.81 9.51 9.05 4.30 12.89 -18.27%
DY 0.00 0.00 8.33 8.54 8.54 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