[WEIDA] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 12.03%
YoY- 26.18%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 178,515 173,527 179,711 179,711 169,901 155,905 132,189 22.15%
PBT 18,495 19,164 20,516 19,661 17,281 15,159 14,237 19.03%
Tax -5,318 -6,402 -6,282 -6,999 -6,264 -5,552 -5,187 1.67%
NP 13,177 12,762 14,234 12,662 11,017 9,607 9,050 28.43%
-
NP to SH 12,338 12,333 14,399 12,218 10,906 10,124 8,567 27.50%
-
Tax Rate 28.75% 33.41% 30.62% 35.60% 36.25% 36.63% 36.43% -
Total Cost 165,338 160,765 165,477 167,049 158,884 146,298 123,139 21.68%
-
Net Worth 120,822 119,273 119,428 116,312 113,473 110,762 106,761 8.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,141 - - - - - - -
Div Payout % 41.67% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 120,822 119,273 119,428 116,312 113,473 110,762 106,761 8.58%
NOSH 128,534 129,644 132,697 133,692 133,497 133,448 133,451 -2.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.38% 7.35% 7.92% 7.05% 6.48% 6.16% 6.85% -
ROE 10.21% 10.34% 12.06% 10.50% 9.61% 9.14% 8.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 138.88 133.85 135.43 134.42 127.27 116.83 99.05 25.24%
EPS 9.60 9.51 10.85 9.14 8.17 7.59 6.42 30.73%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.90 0.87 0.85 0.83 0.80 11.33%
Adjusted Per Share Value based on latest NOSH - 133,692
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 133.89 130.15 134.78 134.78 127.43 116.93 99.14 22.15%
EPS 9.25 9.25 10.80 9.16 8.18 7.59 6.43 27.40%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9062 0.8946 0.8957 0.8723 0.8511 0.8307 0.8007 8.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.83 0.85 0.70 0.69 0.51 0.62 0.72 -
P/RPS 0.60 0.64 0.52 0.51 0.40 0.53 0.73 -12.24%
P/EPS 8.65 8.94 6.45 7.55 6.24 8.17 11.22 -15.90%
EY 11.57 11.19 15.50 13.24 16.02 12.24 8.92 18.91%
DY 4.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.78 0.79 0.60 0.75 0.90 -1.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 30/05/07 13/02/07 29/11/06 30/08/06 30/05/06 -
Price 0.70 0.86 0.77 0.78 0.53 0.50 0.64 -
P/RPS 0.50 0.64 0.57 0.58 0.42 0.43 0.65 -16.03%
P/EPS 7.29 9.04 7.10 8.53 6.49 6.59 9.97 -18.82%
EY 13.71 11.06 14.09 11.72 15.41 15.17 10.03 23.14%
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 0.86 0.90 0.62 0.60 0.80 -5.06%

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