[WEIDA] YoY Annualized Quarter 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- 10.7%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 202,840 273,884 200,524 187,256 171,760 196,496 101,632 12.20%
PBT 13,416 19,200 25,904 15,996 14,976 20,384 16,696 -3.57%
Tax -4,080 -5,168 -7,404 -3,556 -5,700 -5,220 -3,760 1.36%
NP 9,336 14,032 18,500 12,440 9,276 15,164 12,936 -5.28%
-
NP to SH 10,276 14,560 14,080 11,796 8,764 17,028 10,800 -0.82%
-
Tax Rate 30.41% 26.92% 28.58% 22.23% 38.06% 25.61% 22.52% -
Total Cost 193,504 259,852 182,024 174,816 162,484 181,332 88,696 13.87%
-
Net Worth 185,680 126,977 137,241 124,569 119,273 110,762 101,584 10.56%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 185,680 126,977 137,241 124,569 119,273 110,762 101,584 10.56%
NOSH 127,178 126,977 127,075 127,112 129,644 133,448 133,663 -0.82%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.60% 5.12% 9.23% 6.64% 5.40% 7.72% 12.73% -
ROE 5.53% 11.47% 10.26% 9.47% 7.35% 15.37% 10.63% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 159.49 215.70 157.80 147.32 132.48 147.25 76.04 13.13%
EPS 8.08 11.48 11.08 9.28 6.76 12.76 8.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.00 1.08 0.98 0.92 0.83 0.76 11.48%
Adjusted Per Share Value based on latest NOSH - 127,112
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 152.13 205.41 150.39 140.44 128.82 147.37 76.22 12.20%
EPS 7.71 10.92 10.56 8.85 6.57 12.77 8.10 -0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3926 0.9523 1.0293 0.9343 0.8946 0.8307 0.7619 10.56%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.01 0.79 0.58 0.53 0.85 0.62 1.10 -
P/RPS 0.63 0.37 0.37 0.36 0.64 0.42 1.45 -12.96%
P/EPS 12.50 6.89 5.23 5.71 12.57 4.86 13.61 -1.40%
EY 8.00 14.51 19.10 17.51 7.95 20.58 7.35 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.54 0.54 0.92 0.75 1.45 -11.63%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 30/08/06 30/08/05 -
Price 0.96 0.80 0.65 0.54 0.86 0.50 0.96 -
P/RPS 0.60 0.37 0.41 0.37 0.65 0.34 1.26 -11.62%
P/EPS 11.88 6.98 5.87 5.82 12.72 3.92 11.88 0.00%
EY 8.42 14.33 17.05 17.19 7.86 25.52 8.42 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.60 0.55 0.93 0.60 1.26 -10.21%

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