[WEIDA] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 33.67%
YoY- 226.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 267,329 294,533 276,193 273,894 317,830 273,694 270,377 -0.75%
PBT 22,916 26,284 27,960 36,383 32,050 28,175 25,698 -7.34%
Tax -3,149 -3,654 -4,213 -5,736 -6,173 -5,116 -4,154 -16.84%
NP 19,767 22,630 23,747 30,647 25,877 23,059 21,544 -5.57%
-
NP to SH 18,892 19,435 19,315 22,748 17,018 14,325 13,754 23.54%
-
Tax Rate 13.74% 13.90% 15.07% 15.77% 19.26% 18.16% 16.16% -
Total Cost 247,562 271,903 252,446 243,247 291,953 250,635 248,833 -0.34%
-
Net Worth 126,910 126,977 127,198 143,541 142,272 137,241 132,048 -2.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 4,446 4,446 -
Div Payout % - - - - - 31.04% 32.33% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,910 126,977 127,198 143,541 142,272 137,241 132,048 -2.60%
NOSH 126,910 126,977 127,198 127,027 127,028 127,075 126,969 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.39% 7.68% 8.60% 11.19% 8.14% 8.43% 7.97% -
ROE 14.89% 15.31% 15.18% 15.85% 11.96% 10.44% 10.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 210.64 231.96 217.14 215.62 250.20 215.38 212.95 -0.72%
EPS 14.89 15.31 15.18 17.91 13.40 11.27 10.83 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.00 1.00 1.00 1.13 1.12 1.08 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 127,027
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 200.50 220.90 207.15 205.42 238.37 205.27 202.78 -0.75%
EPS 14.17 14.58 14.49 17.06 12.76 10.74 10.32 23.51%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 3.33 -
NAPS 0.9518 0.9523 0.954 1.0766 1.067 1.0293 0.9904 -2.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.79 0.79 0.74 0.69 0.58 0.55 -
P/RPS 0.39 0.34 0.36 0.34 0.28 0.27 0.26 31.00%
P/EPS 5.51 5.16 5.20 4.13 5.15 5.15 5.08 5.56%
EY 18.15 19.37 19.22 24.20 19.42 19.44 19.70 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 6.03 6.36 -
P/NAPS 0.82 0.79 0.79 0.65 0.62 0.54 0.53 33.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 26/05/10 02/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.84 0.80 0.72 0.68 0.66 0.65 0.42 -
P/RPS 0.40 0.34 0.33 0.32 0.26 0.30 0.20 58.67%
P/EPS 5.64 5.23 4.74 3.80 4.93 5.77 3.88 28.29%
EY 17.72 19.13 21.09 26.34 20.30 17.34 25.79 -22.11%
DY 0.00 0.00 0.00 0.00 0.00 5.38 8.33 -
P/NAPS 0.84 0.80 0.72 0.60 0.59 0.60 0.40 63.91%

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