[WEIDA] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -15.03%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 306,956 212,050 185,244 187,636 112,212 142,552 116,400 17.52%
PBT 29,668 16,964 16,642 20,684 14,596 22,418 16,668 10.07%
Tax -7,696 -3,658 -4,880 -6,808 -4,654 -8,714 -4,744 8.38%
NP 21,972 13,306 11,762 13,876 9,942 13,704 11,924 10.71%
-
NP to SH 15,932 9,404 10,346 14,468 9,790 13,704 11,924 4.94%
-
Tax Rate 25.94% 21.56% 29.32% 32.91% 31.89% 38.87% 28.46% -
Total Cost 284,984 198,744 173,482 173,760 102,270 128,848 104,476 18.18%
-
Net Worth 142,068 125,471 121,262 113,239 104,035 92,400 79,973 10.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 8,871 - - - - - -
Div Payout % - 94.34% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 142,068 125,471 121,262 113,239 104,035 92,400 79,973 10.04%
NOSH 126,847 126,738 129,002 133,222 133,378 40,000 39,986 21.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.16% 6.27% 6.35% 7.40% 8.86% 9.61% 10.24% -
ROE 11.21% 7.49% 8.53% 12.78% 9.41% 14.83% 14.91% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 241.99 167.31 143.60 140.84 84.13 356.38 291.10 -3.02%
EPS 12.56 7.42 8.02 10.86 7.34 34.26 29.82 -13.40%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.99 0.94 0.85 0.78 2.31 2.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 133,497
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 230.22 159.04 138.93 140.73 84.16 106.91 87.30 17.52%
EPS 11.95 7.05 7.76 10.85 7.34 10.28 8.94 4.95%
DPS 0.00 6.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0655 0.941 0.9095 0.8493 0.7803 0.693 0.5998 10.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.69 0.54 0.83 0.51 0.90 1.49 1.09 -
P/RPS 0.29 0.32 0.58 0.36 1.07 0.42 0.37 -3.97%
P/EPS 5.49 7.28 10.35 4.70 12.26 4.35 3.66 6.98%
EY 18.20 13.74 9.66 21.29 8.16 22.99 27.36 -6.56%
DY 0.00 12.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.88 0.60 1.15 0.65 0.55 2.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/10/08 30/11/07 29/11/06 28/11/05 23/11/04 28/11/03 -
Price 0.66 0.41 0.70 0.53 0.64 1.65 1.50 -
P/RPS 0.27 0.25 0.49 0.38 0.76 0.46 0.52 -10.33%
P/EPS 5.25 5.53 8.73 4.88 8.72 4.82 5.03 0.71%
EY 19.03 18.10 11.46 20.49 11.47 20.76 19.88 -0.72%
DY 0.00 17.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.74 0.62 0.82 0.71 0.75 -3.91%

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