[WEIDA] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -10.31%
YoY- -39.02%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,849 76,143 68,471 52,475 70,240 103,347 50,131 9.98%
PBT 11,682 4,990 4,800 5,310 7,816 8,358 6,476 48.02%
Tax -2,409 -1,492 -1,292 -247 -118 -1,997 -1,851 19.14%
NP 9,273 3,498 3,508 5,063 7,698 6,361 4,625 58.80%
-
NP to SH 8,300 3,903 3,640 5,366 5,983 4,446 3,520 76.87%
-
Tax Rate 20.62% 29.90% 26.92% 4.65% 1.51% 23.89% 28.58% -
Total Cost 48,576 72,645 64,963 47,412 62,542 96,986 45,506 4.43%
-
Net Worth 126,954 126,910 126,977 127,198 143,541 142,272 137,241 -5.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 126,954 126,910 126,977 127,198 143,541 142,272 137,241 -5.04%
NOSH 126,954 126,910 126,977 127,198 127,027 127,028 127,075 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.03% 4.59% 5.12% 9.65% 10.96% 6.15% 9.23% -
ROE 6.54% 3.08% 2.87% 4.22% 4.17% 3.13% 2.56% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.57 60.00 53.92 41.25 55.30 81.36 39.45 10.06%
EPS 6.54 3.08 2.87 4.23 4.71 3.50 2.77 77.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.13 1.12 1.08 -4.98%
Adjusted Per Share Value based on latest NOSH - 127,198
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.39 57.11 51.35 39.36 52.68 77.51 37.60 9.99%
EPS 6.23 2.93 2.73 4.02 4.49 3.33 2.64 76.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9522 0.9518 0.9523 0.954 1.0766 1.067 1.0293 -5.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.95 0.82 0.79 0.79 0.74 0.69 0.58 -
P/RPS 2.08 1.37 1.47 1.91 1.34 0.85 1.47 25.95%
P/EPS 14.53 26.66 27.56 18.73 15.71 19.71 20.94 -21.57%
EY 6.88 3.75 3.63 5.34 6.36 5.07 4.78 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.79 0.79 0.65 0.62 0.54 45.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 28/08/09 -
Price 1.07 0.84 0.80 0.72 0.68 0.66 0.65 -
P/RPS 2.35 1.40 1.48 1.75 1.23 0.81 1.65 26.50%
P/EPS 16.37 27.31 27.91 17.07 14.44 18.86 23.47 -21.29%
EY 6.11 3.66 3.58 5.86 6.93 5.30 4.26 27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.84 0.80 0.72 0.60 0.59 0.60 46.90%

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