[WEIDA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 13.15%
YoY- 69.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 393,984 209,712 289,228 306,956 212,050 185,244 187,636 13.14%
PBT 41,646 9,818 19,580 29,668 16,964 16,642 20,684 12.35%
Tax -67,060 -2,890 -5,568 -7,696 -3,658 -4,880 -6,808 46.36%
NP -25,414 6,928 14,012 21,972 13,306 11,762 13,876 -
-
NP to SH -922 7,248 15,086 15,932 9,404 10,346 14,468 -
-
Tax Rate 161.02% 29.44% 28.44% 25.94% 21.56% 29.32% 32.91% -
Total Cost 419,398 202,784 275,216 284,984 198,744 173,482 173,760 15.80%
-
Net Worth 126,915 182,467 126,945 142,068 125,471 121,262 113,239 1.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 8,871 - - -
Div Payout % - - - - 94.34% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,915 182,467 126,945 142,068 125,471 121,262 113,239 1.91%
NOSH 126,915 126,713 126,945 126,847 126,738 129,002 133,222 -0.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.45% 3.30% 4.84% 7.16% 6.27% 6.35% 7.40% -
ROE -0.73% 3.97% 11.88% 11.21% 7.49% 8.53% 12.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 310.43 165.50 227.84 241.99 167.31 143.60 140.84 14.06%
EPS -0.72 5.72 11.88 12.56 7.42 8.02 10.86 -
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.00 1.44 1.00 1.12 0.99 0.94 0.85 2.74%
Adjusted Per Share Value based on latest NOSH - 127,028
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 295.49 157.28 216.92 230.22 159.04 138.93 140.73 13.14%
EPS -0.69 5.44 11.31 11.95 7.05 7.76 10.85 -
DPS 0.00 0.00 0.00 0.00 6.65 0.00 0.00 -
NAPS 0.9519 1.3685 0.9521 1.0655 0.941 0.9095 0.8493 1.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.41 0.89 0.82 0.69 0.54 0.83 0.51 -
P/RPS 0.45 0.54 0.36 0.29 0.32 0.58 0.36 3.78%
P/EPS -194.09 15.56 6.90 5.49 7.28 10.35 4.70 -
EY -0.52 6.43 14.49 18.20 13.74 9.66 21.29 -
DY 0.00 0.00 0.00 0.00 12.96 0.00 0.00 -
P/NAPS 1.41 0.62 0.82 0.62 0.55 0.88 0.60 15.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 23/11/10 20/11/09 24/10/08 30/11/07 29/11/06 -
Price 1.41 0.98 0.84 0.66 0.41 0.70 0.53 -
P/RPS 0.45 0.59 0.37 0.27 0.25 0.49 0.38 2.85%
P/EPS -194.09 17.13 7.07 5.25 5.53 8.73 4.88 -
EY -0.52 5.84 14.15 19.03 18.10 11.46 20.49 -
DY 0.00 0.00 0.00 0.00 17.07 0.00 0.00 -
P/NAPS 1.41 0.68 0.84 0.59 0.41 0.74 0.62 14.66%

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