[WEIDA] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 16.76%
YoY- 60.63%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,682 42,940 42,157 43,736 44,694 49,124 42,157 11.56%
PBT 4,577 3,744 4,973 5,201 5,246 5,096 4,118 7.29%
Tax -1,015 -1,425 -1,329 -1,549 -2,099 -1,305 -2,046 -37.30%
NP 3,562 2,319 3,644 3,652 3,147 3,791 2,072 43.45%
-
NP to SH 2,982 2,191 3,689 3,476 2,977 4,257 1,508 57.47%
-
Tax Rate 22.18% 38.06% 26.72% 29.78% 40.01% 25.61% 49.68% -
Total Cost 46,120 40,621 38,513 40,084 41,547 45,333 40,085 9.79%
-
Net Worth 120,822 119,273 119,428 116,312 113,473 110,762 106,761 8.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,822 119,273 119,428 116,312 113,473 110,762 106,761 8.58%
NOSH 128,534 129,644 132,697 133,692 133,497 133,448 133,451 -2.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.17% 5.40% 8.64% 8.35% 7.04% 7.72% 4.91% -
ROE 2.47% 1.84% 3.09% 2.99% 2.62% 3.84% 1.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.65 33.12 31.77 32.71 33.48 36.81 31.59 14.37%
EPS 2.32 1.69 2.78 2.60 2.23 3.19 1.13 61.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.90 0.87 0.85 0.83 0.80 11.33%
Adjusted Per Share Value based on latest NOSH - 133,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.26 32.21 31.62 32.80 33.52 36.84 31.62 11.55%
EPS 2.24 1.64 2.77 2.61 2.23 3.19 1.13 57.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9062 0.8946 0.8957 0.8723 0.8511 0.8307 0.8007 8.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.83 0.85 0.70 0.69 0.51 0.62 0.72 -
P/RPS 2.15 2.57 2.20 2.11 1.52 1.68 2.28 -3.83%
P/EPS 35.78 50.30 25.18 26.54 22.87 19.44 63.72 -31.91%
EY 2.80 1.99 3.97 3.77 4.37 5.15 1.57 47.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.78 0.79 0.60 0.75 0.90 -1.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 30/05/07 13/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.70 0.86 0.77 0.78 0.53 0.50 0.64 -
P/RPS 1.81 2.60 2.42 2.38 1.58 1.36 2.03 -7.35%
P/EPS 30.17 50.89 27.70 30.00 23.77 15.67 56.64 -34.26%
EY 3.31 1.97 3.61 3.33 4.21 6.38 1.77 51.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 0.86 0.90 0.62 0.60 0.80 -5.06%

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