[WEIDA] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -31.51%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 317,830 273,694 270,377 273,459 212,309 202,780 198,906 36.63%
PBT 32,050 28,175 25,698 17,977 20,175 20,269 20,014 36.83%
Tax -6,173 -5,116 -4,154 -6,238 -8,319 -8,394 -8,930 -21.80%
NP 25,877 23,059 21,544 11,739 11,856 11,875 11,084 75.89%
-
NP to SH 17,018 14,325 13,754 6,976 10,185 11,414 10,656 36.59%
-
Tax Rate 19.26% 18.16% 16.16% 34.70% 41.23% 41.41% 44.62% -
Total Cost 291,953 250,635 248,833 261,720 200,453 190,905 187,822 34.15%
-
Net Worth 142,272 137,241 132,048 122,705 125,758 124,569 123,541 9.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 4,446 4,446 - - 5,141 5,141 -
Div Payout % - 31.04% 32.33% - - 45.04% 48.25% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 142,272 137,241 132,048 122,705 125,758 124,569 123,541 9.85%
NOSH 127,028 127,075 126,969 126,499 127,028 127,112 128,689 -0.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.14% 8.43% 7.97% 4.29% 5.58% 5.86% 5.57% -
ROE 11.96% 10.44% 10.42% 5.69% 8.10% 9.16% 8.63% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 250.20 215.38 212.95 216.17 167.13 159.53 154.56 37.82%
EPS 13.40 11.27 10.83 5.51 8.02 8.98 8.28 37.80%
DPS 0.00 3.50 3.50 0.00 0.00 4.00 4.00 -
NAPS 1.12 1.08 1.04 0.97 0.99 0.98 0.96 10.81%
Adjusted Per Share Value based on latest NOSH - 126,499
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 238.37 205.27 202.78 205.09 159.23 152.09 149.18 36.63%
EPS 12.76 10.74 10.32 5.23 7.64 8.56 7.99 36.58%
DPS 0.00 3.33 3.33 0.00 0.00 3.86 3.86 -
NAPS 1.067 1.0293 0.9904 0.9203 0.9432 0.9343 0.9266 9.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.69 0.58 0.55 0.49 0.54 0.53 0.59 -
P/RPS 0.28 0.27 0.26 0.23 0.32 0.33 0.38 -18.40%
P/EPS 5.15 5.15 5.08 8.89 6.73 5.90 7.13 -19.48%
EY 19.42 19.44 19.70 11.25 14.85 16.94 14.03 24.17%
DY 0.00 6.03 6.36 0.00 0.00 7.55 6.78 -
P/NAPS 0.62 0.54 0.53 0.51 0.55 0.54 0.61 1.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 24/10/08 29/08/08 30/05/08 -
Price 0.66 0.65 0.42 0.41 0.41 0.54 0.64 -
P/RPS 0.26 0.30 0.20 0.19 0.25 0.34 0.41 -26.16%
P/EPS 4.93 5.77 3.88 7.43 5.11 6.01 7.73 -25.88%
EY 20.30 17.34 25.79 13.45 19.56 16.63 12.94 34.97%
DY 0.00 5.38 8.33 0.00 0.00 7.41 6.25 -
P/NAPS 0.59 0.60 0.40 0.42 0.41 0.55 0.67 -8.12%

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