[WEIDA] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 3377.87%
YoY- 335.38%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 70,240 103,347 50,131 50,176 114,176 59,211 46,814 30.96%
PBT 7,816 8,358 6,476 13,733 3,483 4,483 3,999 56.13%
Tax -118 -1,997 -1,851 -1,770 -555 -940 -889 -73.88%
NP 7,698 6,361 4,625 11,963 2,928 3,543 3,110 82.68%
-
NP to SH 5,983 4,446 3,520 8,799 253 1,753 2,949 60.05%
-
Tax Rate 1.51% 23.89% 28.58% 12.89% 15.93% 20.97% 22.23% -
Total Cost 62,542 96,986 45,506 38,213 111,248 55,668 43,704 26.90%
-
Net Worth 143,541 142,272 137,241 132,048 122,705 125,758 124,569 9.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 4,446 - -
Div Payout % - - - - - 253.62% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 143,541 142,272 137,241 132,048 122,705 125,758 124,569 9.88%
NOSH 127,027 127,028 127,075 126,969 126,499 127,028 127,112 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.96% 6.15% 9.23% 23.84% 2.56% 5.98% 6.64% -
ROE 4.17% 3.13% 2.56% 6.66% 0.21% 1.39% 2.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.30 81.36 39.45 39.52 90.26 46.61 36.83 31.02%
EPS 4.71 3.50 2.77 6.93 0.20 1.38 2.32 60.12%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.13 1.12 1.08 1.04 0.97 0.99 0.98 9.93%
Adjusted Per Share Value based on latest NOSH - 126,969
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.68 77.51 37.60 37.63 85.63 44.41 35.11 30.96%
EPS 4.49 3.33 2.64 6.60 0.19 1.31 2.21 60.20%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 1.0766 1.067 1.0293 0.9904 0.9203 0.9432 0.9343 9.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.74 0.69 0.58 0.55 0.49 0.54 0.53 -
P/RPS 1.34 0.85 1.47 1.39 0.54 1.16 1.44 -4.67%
P/EPS 15.71 19.71 20.94 7.94 245.00 39.13 22.84 -22.02%
EY 6.36 5.07 4.78 12.60 0.41 2.56 4.38 28.14%
DY 0.00 0.00 0.00 0.00 0.00 6.48 0.00 -
P/NAPS 0.65 0.62 0.54 0.53 0.51 0.55 0.54 13.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/02/10 20/11/09 28/08/09 29/05/09 27/02/09 24/10/08 29/08/08 -
Price 0.68 0.66 0.65 0.42 0.41 0.41 0.54 -
P/RPS 1.23 0.81 1.65 1.06 0.45 0.88 1.47 -11.17%
P/EPS 14.44 18.86 23.47 6.06 205.00 29.71 23.28 -27.20%
EY 6.93 5.30 4.26 16.50 0.49 3.37 4.30 37.34%
DY 0.00 0.00 0.00 0.00 0.00 8.54 0.00 -
P/NAPS 0.60 0.59 0.60 0.40 0.42 0.41 0.55 5.95%

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