[WEIDA] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -1.3%
YoY- 51.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 298,290 293,601 194,197 183,405 120,042 130,976 120,589 16.27%
PBT 30,200 15,953 18,669 20,724 13,492 21,093 19,144 7.88%
Tax -5,288 -3,178 -6,768 -6,604 -4,188 -8,041 -7,084 -4.75%
NP 24,912 12,774 11,901 14,120 9,304 13,052 12,060 12.83%
-
NP to SH 18,598 6,606 11,513 14,280 9,412 13,052 12,060 7.47%
-
Tax Rate 17.51% 19.92% 36.25% 31.87% 31.04% 38.12% 37.00% -
Total Cost 273,378 280,826 182,296 169,285 110,738 117,924 108,529 16.62%
-
Net Worth 143,424 123,239 120,967 116,036 110,755 92,021 82,009 9.75%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 5,929 - - - - - -
Div Payout % - 89.74% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 143,424 123,239 120,967 116,036 110,755 92,021 82,009 9.75%
NOSH 126,924 127,051 128,688 133,374 133,440 133,365 40,004 21.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.35% 4.35% 6.13% 7.70% 7.75% 9.97% 10.00% -
ROE 12.97% 5.36% 9.52% 12.31% 8.50% 14.18% 14.71% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 235.01 231.09 150.90 137.51 89.96 98.21 301.44 -4.06%
EPS 14.65 5.20 8.95 10.71 7.05 9.79 30.15 -11.32%
DPS 0.00 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.97 0.94 0.87 0.83 0.69 2.05 -9.44%
Adjusted Per Share Value based on latest NOSH - 133,692
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 223.72 220.20 145.65 137.55 90.03 98.23 90.44 16.27%
EPS 13.95 4.96 8.64 10.71 7.06 9.79 9.05 7.47%
DPS 0.00 4.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0757 0.9243 0.9073 0.8703 0.8307 0.6902 0.6151 9.75%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.74 0.49 0.77 0.69 0.60 1.55 1.59 -
P/RPS 0.31 0.21 0.51 0.50 0.67 1.58 0.53 -8.54%
P/EPS 5.05 9.42 8.61 6.44 8.51 15.84 5.27 -0.70%
EY 19.80 10.61 11.62 15.52 11.76 6.31 18.96 0.72%
DY 0.00 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.82 0.79 0.72 2.25 0.78 -2.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/02/10 27/02/09 29/02/08 13/02/07 28/02/06 28/02/05 25/02/04 -
Price 0.68 0.41 0.61 0.78 0.63 1.50 1.58 -
P/RPS 0.29 0.18 0.40 0.57 0.70 1.53 0.52 -9.26%
P/EPS 4.64 7.88 6.82 7.29 8.93 15.33 5.24 -2.00%
EY 21.55 12.68 14.67 13.73 11.20 6.52 19.08 2.04%
DY 0.00 11.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.65 0.90 0.76 2.17 0.77 -4.06%

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