[WEIDA] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 2.37%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 319,712 202,840 273,884 200,524 187,256 171,760 196,496 8.44%
PBT 30,536 13,416 19,200 25,904 15,996 14,976 20,384 6.96%
Tax -64,316 -4,080 -5,168 -7,404 -3,556 -5,700 -5,220 51.91%
NP -33,780 9,336 14,032 18,500 12,440 9,276 15,164 -
-
NP to SH -8,852 10,276 14,560 14,080 11,796 8,764 17,028 -
-
Tax Rate 210.62% 30.41% 26.92% 28.58% 22.23% 38.06% 25.61% -
Total Cost 353,492 193,504 259,852 182,024 174,816 162,484 181,332 11.75%
-
Net Worth 127,150 185,680 126,977 137,241 124,569 119,273 110,762 2.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 127,150 185,680 126,977 137,241 124,569 119,273 110,762 2.32%
NOSH 127,150 127,178 126,977 127,075 127,112 129,644 133,448 -0.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -10.57% 4.60% 5.12% 9.23% 6.64% 5.40% 7.72% -
ROE -6.96% 5.53% 11.47% 10.26% 9.47% 7.35% 15.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 251.44 159.49 215.70 157.80 147.32 132.48 147.25 9.31%
EPS -6.96 8.08 11.48 11.08 9.28 6.76 12.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 1.00 1.08 0.98 0.92 0.83 3.15%
Adjusted Per Share Value based on latest NOSH - 127,075
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 239.78 152.13 205.41 150.39 140.44 128.82 147.37 8.44%
EPS -6.64 7.71 10.92 10.56 8.85 6.57 12.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9536 1.3926 0.9523 1.0293 0.9343 0.8946 0.8307 2.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.01 0.79 0.58 0.53 0.85 0.62 -
P/RPS 0.41 0.63 0.37 0.37 0.36 0.64 0.42 -0.40%
P/EPS -14.80 12.50 6.89 5.23 5.71 12.57 4.86 -
EY -6.76 8.00 14.51 19.10 17.51 7.95 20.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 0.79 0.54 0.54 0.92 0.75 5.42%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 30/08/06 -
Price 1.42 0.96 0.80 0.65 0.54 0.86 0.50 -
P/RPS 0.56 0.60 0.37 0.41 0.37 0.65 0.34 8.66%
P/EPS -20.40 11.88 6.98 5.87 5.82 12.72 3.92 -
EY -4.90 8.42 14.33 17.05 17.19 7.86 25.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.66 0.80 0.60 0.55 0.93 0.60 15.42%

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