[WEIDA] QoQ 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- -85.57%
YoY- -92.69%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,347 50,131 50,176 114,176 59,211 46,814 53,258 55.51%
PBT 8,358 6,476 13,733 3,483 4,483 3,999 6,012 24.53%
Tax -1,997 -1,851 -1,770 -555 -940 -889 -3,854 -35.46%
NP 6,361 4,625 11,963 2,928 3,543 3,110 2,158 105.44%
-
NP to SH 4,446 3,520 8,799 253 1,753 2,949 2,021 69.06%
-
Tax Rate 23.89% 28.58% 12.89% 15.93% 20.97% 22.23% 64.11% -
Total Cost 96,986 45,506 38,213 111,248 55,668 43,704 51,100 53.23%
-
Net Worth 142,272 137,241 132,048 122,705 125,758 124,569 123,541 9.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 4,446 - - -
Div Payout % - - - - 253.62% - - -
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 142,272 137,241 132,048 122,705 125,758 124,569 123,541 9.85%
NOSH 127,028 127,075 126,969 126,499 127,028 127,112 128,689 -0.86%
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 6.15% 9.23% 23.84% 2.56% 5.98% 6.64% 4.05% -
ROE 3.13% 2.56% 6.66% 0.21% 1.39% 2.37% 1.64% -
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 81.36 39.45 39.52 90.26 46.61 36.83 41.38 56.88%
EPS 3.50 2.77 6.93 0.20 1.38 2.32 1.57 70.56%
DPS 0.00 0.00 0.00 0.00 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 77.51 37.60 37.63 85.63 44.41 35.11 39.94 55.52%
EPS 3.33 2.64 6.60 0.19 1.31 2.21 1.52 68.60%
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 1.067 1.0293 0.9904 0.9203 0.9432 0.9343 0.9266 9.85%
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 0.85 1.47 1.39 0.54 1.16 1.44 1.43 -29.28%
P/EPS 19.71 20.94 7.94 245.00 39.13 22.84 37.57 -34.92%
EY 5.07 4.78 12.60 0.41 2.56 4.38 2.66 53.66%
DY 0.00 0.00 0.00 0.00 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 0.81 1.65 1.06 0.45 0.88 1.47 1.55 -35.09%
P/EPS 18.86 23.47 6.06 205.00 29.71 23.28 40.75 -40.13%
EY 5.30 4.26 16.50 0.49 3.37 4.30 2.45 67.18%
DY 0.00 0.00 0.00 0.00 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