[WEIDA] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 6.13%
YoY- 144.63%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 53,026 49,682 42,940 42,157 43,736 44,694 49,124 5.21%
PBT 5,681 4,577 3,744 4,973 5,201 5,246 5,096 7.49%
Tax -2,636 -1,015 -1,425 -1,329 -1,549 -2,099 -1,305 59.58%
NP 3,045 3,562 2,319 3,644 3,652 3,147 3,791 -13.55%
-
NP to SH 3,462 2,982 2,191 3,689 3,476 2,977 4,257 -12.84%
-
Tax Rate 46.40% 22.18% 38.06% 26.72% 29.78% 40.01% 25.61% -
Total Cost 49,981 46,120 40,621 38,513 40,084 41,547 45,333 6.70%
-
Net Worth 120,084 120,822 119,273 119,428 116,312 113,473 110,762 5.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 120,084 120,822 119,273 119,428 116,312 113,473 110,762 5.51%
NOSH 127,749 128,534 129,644 132,697 133,692 133,497 133,448 -2.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.74% 7.17% 5.40% 8.64% 8.35% 7.04% 7.72% -
ROE 2.88% 2.47% 1.84% 3.09% 2.99% 2.62% 3.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.51 38.65 33.12 31.77 32.71 33.48 36.81 8.31%
EPS 2.71 2.32 1.69 2.78 2.60 2.23 3.19 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.92 0.90 0.87 0.85 0.83 8.62%
Adjusted Per Share Value based on latest NOSH - 132,697
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.77 37.26 32.21 31.62 32.80 33.52 36.84 5.21%
EPS 2.60 2.24 1.64 2.77 2.61 2.23 3.19 -12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.9062 0.8946 0.8957 0.8723 0.8511 0.8307 5.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.77 0.83 0.85 0.70 0.69 0.51 0.62 -
P/RPS 1.86 2.15 2.57 2.20 2.11 1.52 1.68 7.00%
P/EPS 28.41 35.78 50.30 25.18 26.54 22.87 19.44 28.69%
EY 3.52 2.80 1.99 3.97 3.77 4.37 5.15 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.92 0.78 0.79 0.60 0.75 6.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 30/05/07 13/02/07 29/11/06 30/08/06 -
Price 0.61 0.70 0.86 0.77 0.78 0.53 0.50 -
P/RPS 1.47 1.81 2.60 2.42 2.38 1.58 1.36 5.30%
P/EPS 22.51 30.17 50.89 27.70 30.00 23.77 15.67 27.22%
EY 4.44 3.31 1.97 3.61 3.33 4.21 6.38 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.93 0.86 0.90 0.62 0.60 5.46%

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