[WEIDA] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 18.05%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 289,228 306,956 212,050 185,244 187,636 112,212 142,552 12.50%
PBT 19,580 29,668 16,964 16,642 20,684 14,596 22,418 -2.22%
Tax -5,568 -7,696 -3,658 -4,880 -6,808 -4,654 -8,714 -7.18%
NP 14,012 21,972 13,306 11,762 13,876 9,942 13,704 0.37%
-
NP to SH 15,086 15,932 9,404 10,346 14,468 9,790 13,704 1.61%
-
Tax Rate 28.44% 25.94% 21.56% 29.32% 32.91% 31.89% 38.87% -
Total Cost 275,216 284,984 198,744 173,482 173,760 102,270 128,848 13.47%
-
Net Worth 126,945 142,068 125,471 121,262 113,239 104,035 92,400 5.43%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 8,871 - - - - -
Div Payout % - - 94.34% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 126,945 142,068 125,471 121,262 113,239 104,035 92,400 5.43%
NOSH 126,945 126,847 126,738 129,002 133,222 133,378 40,000 21.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.84% 7.16% 6.27% 6.35% 7.40% 8.86% 9.61% -
ROE 11.88% 11.21% 7.49% 8.53% 12.78% 9.41% 14.83% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 227.84 241.99 167.31 143.60 140.84 84.13 356.38 -7.18%
EPS 11.88 12.56 7.42 8.02 10.86 7.34 34.26 -16.17%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 0.99 0.94 0.85 0.78 2.31 -13.01%
Adjusted Per Share Value based on latest NOSH - 128,534
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 216.92 230.22 159.04 138.93 140.73 84.16 106.91 12.50%
EPS 11.31 11.95 7.05 7.76 10.85 7.34 10.28 1.60%
DPS 0.00 0.00 6.65 0.00 0.00 0.00 0.00 -
NAPS 0.9521 1.0655 0.941 0.9095 0.8493 0.7803 0.693 5.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.69 0.54 0.83 0.51 0.90 1.49 -
P/RPS 0.36 0.29 0.32 0.58 0.36 1.07 0.42 -2.53%
P/EPS 6.90 5.49 7.28 10.35 4.70 12.26 4.35 7.98%
EY 14.49 18.20 13.74 9.66 21.29 8.16 22.99 -7.40%
DY 0.00 0.00 12.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.55 0.88 0.60 1.15 0.65 3.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 20/11/09 24/10/08 30/11/07 29/11/06 28/11/05 23/11/04 -
Price 0.84 0.66 0.41 0.70 0.53 0.64 1.65 -
P/RPS 0.37 0.27 0.25 0.49 0.38 0.76 0.46 -3.56%
P/EPS 7.07 5.25 5.53 8.73 4.88 8.72 4.82 6.58%
EY 14.15 19.03 18.10 11.46 20.49 11.47 20.76 -6.18%
DY 0.00 0.00 17.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.59 0.41 0.74 0.62 0.82 0.71 2.84%

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