[WEIDA] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 7.11%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 270,377 273,459 212,309 202,780 198,906 187,805 178,515 31.85%
PBT 25,698 17,977 20,175 20,269 20,014 18,975 18,495 24.49%
Tax -4,154 -6,238 -8,319 -8,394 -8,930 -6,405 -5,318 -15.17%
NP 21,544 11,739 11,856 11,875 11,084 12,570 13,177 38.74%
-
NP to SH 13,754 6,976 10,185 11,414 10,656 12,324 12,338 7.50%
-
Tax Rate 16.16% 34.70% 41.23% 41.41% 44.62% 33.75% 28.75% -
Total Cost 248,833 261,720 200,453 190,905 187,822 175,235 165,338 31.29%
-
Net Worth 132,048 122,705 125,758 124,569 123,541 120,084 120,822 6.09%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,446 - - 5,141 5,141 5,141 5,141 -9.22%
Div Payout % 32.33% - - 45.04% 48.25% 41.72% 41.67% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 132,048 122,705 125,758 124,569 123,541 120,084 120,822 6.09%
NOSH 126,969 126,499 127,028 127,112 128,689 127,749 128,534 -0.81%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.97% 4.29% 5.58% 5.86% 5.57% 6.69% 7.38% -
ROE 10.42% 5.69% 8.10% 9.16% 8.63% 10.26% 10.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 212.95 216.17 167.13 159.53 154.56 147.01 138.88 32.93%
EPS 10.83 5.51 8.02 8.98 8.28 9.65 9.60 8.36%
DPS 3.50 0.00 0.00 4.00 4.00 4.02 4.00 -8.50%
NAPS 1.04 0.97 0.99 0.98 0.96 0.94 0.94 6.96%
Adjusted Per Share Value based on latest NOSH - 127,112
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 202.78 205.09 159.23 152.09 149.18 140.85 133.89 31.84%
EPS 10.32 5.23 7.64 8.56 7.99 9.24 9.25 7.56%
DPS 3.33 0.00 0.00 3.86 3.86 3.86 3.86 -9.36%
NAPS 0.9904 0.9203 0.9432 0.9343 0.9266 0.9006 0.9062 6.09%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.55 0.49 0.54 0.53 0.59 0.77 0.83 -
P/RPS 0.26 0.23 0.32 0.33 0.38 0.52 0.60 -42.70%
P/EPS 5.08 8.89 6.73 5.90 7.13 7.98 8.65 -29.84%
EY 19.70 11.25 14.85 16.94 14.03 12.53 11.57 42.54%
DY 6.36 0.00 0.00 7.55 6.78 5.23 4.82 20.28%
P/NAPS 0.53 0.51 0.55 0.54 0.61 0.82 0.88 -28.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 24/10/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.42 0.41 0.41 0.54 0.64 0.61 0.70 -
P/RPS 0.20 0.19 0.25 0.34 0.41 0.41 0.50 -45.68%
P/EPS 3.88 7.43 5.11 6.01 7.73 6.32 7.29 -34.29%
EY 25.79 13.45 19.56 16.63 12.94 15.81 13.71 52.32%
DY 8.33 0.00 0.00 7.41 6.25 6.60 5.71 28.59%
P/NAPS 0.40 0.42 0.41 0.55 0.67 0.65 0.74 -33.61%

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