[WEIDA] QoQ TTM 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- -15.09%
YoY- 40.43%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 254,938 267,329 294,533 276,193 273,894 317,830 273,694 -4.61%
PBT 26,782 22,916 26,284 27,960 36,383 32,050 28,175 -3.31%
Tax -5,440 -3,149 -3,654 -4,213 -5,736 -6,173 -5,116 4.16%
NP 21,342 19,767 22,630 23,747 30,647 25,877 23,059 -5.01%
-
NP to SH 21,209 18,892 19,435 19,315 22,748 17,018 14,325 29.80%
-
Tax Rate 20.31% 13.74% 13.90% 15.07% 15.77% 19.26% 18.16% -
Total Cost 233,596 247,562 271,903 252,446 243,247 291,953 250,635 -4.57%
-
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 - - - - - - 4,446 -
Div Payout % - - - - - - 31.04% -
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 8.37% 7.39% 7.68% 8.60% 11.19% 8.14% 8.43% -
ROE 16.71% 14.89% 15.31% 15.18% 15.85% 11.96% 10.44% -
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 200.81 210.64 231.96 217.14 215.62 250.20 215.38 -4.55%
EPS 16.71 14.89 15.31 15.18 17.91 13.40 11.27 29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
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 191.20 200.50 220.90 207.15 205.42 238.37 205.27 -4.61%
EPS 15.91 14.17 14.58 14.49 17.06 12.76 10.74 29.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
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 0.47 0.39 0.34 0.36 0.34 0.28 0.27 44.56%
P/EPS 5.69 5.51 5.16 5.20 4.13 5.15 5.15 6.85%
EY 17.59 18.15 19.37 19.22 24.20 19.42 19.44 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.03 -
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 0.53 0.40 0.34 0.33 0.32 0.26 0.30 45.98%
P/EPS 6.40 5.64 5.23 4.74 3.80 4.93 5.77 7.13%
EY 15.61 17.72 19.13 21.09 26.34 20.30 17.34 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
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