[WEIDA] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -29.75%
YoY- -42.62%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 271,912 269,950 298,290 293,601 194,197 183,405 120,042 14.59%
PBT 28,540 28,629 30,200 15,953 18,669 20,724 13,492 13.29%
Tax -9,465 -6,924 -5,288 -3,178 -6,768 -6,604 -4,188 14.54%
NP 19,074 21,705 24,912 12,774 11,901 14,120 9,304 12.70%
-
NP to SH 18,712 21,124 18,598 6,606 11,513 14,280 9,412 12.12%
-
Tax Rate 33.16% 24.19% 17.51% 19.92% 36.25% 31.87% 31.04% -
Total Cost 252,837 248,245 273,378 280,826 182,296 169,285 110,738 14.74%
-
Net Worth 192,872 126,866 143,424 123,239 120,967 116,036 110,755 9.68%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 5,929 - - - -
Div Payout % - - - 89.74% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 192,872 126,866 143,424 123,239 120,967 116,036 110,755 9.68%
NOSH 126,889 126,866 126,924 127,051 128,688 133,374 133,440 -0.83%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.02% 8.04% 8.35% 4.35% 6.13% 7.70% 7.75% -
ROE 9.70% 16.65% 12.97% 5.36% 9.52% 12.31% 8.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 214.29 212.78 235.01 231.09 150.90 137.51 89.96 15.55%
EPS 14.75 16.65 14.65 5.20 8.95 10.71 7.05 13.08%
DPS 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.13 0.97 0.94 0.87 0.83 10.60%
Adjusted Per Share Value based on latest NOSH - 126,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 203.93 202.46 223.72 220.20 145.65 137.55 90.03 14.59%
EPS 14.03 15.84 13.95 4.96 8.64 10.71 7.06 12.12%
DPS 0.00 0.00 0.00 4.45 0.00 0.00 0.00 -
NAPS 1.4465 0.9515 1.0757 0.9243 0.9073 0.8703 0.8307 9.67%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.95 0.95 0.74 0.49 0.77 0.69 0.60 -
P/RPS 0.44 0.45 0.31 0.21 0.51 0.50 0.67 -6.76%
P/EPS 6.44 5.71 5.05 9.42 8.61 6.44 8.51 -4.53%
EY 15.52 17.53 19.80 10.61 11.62 15.52 11.76 4.73%
DY 0.00 0.00 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 0.63 0.95 0.65 0.51 0.82 0.79 0.72 -2.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 13/02/07 28/02/06 -
Price 1.00 1.07 0.68 0.41 0.61 0.78 0.63 -
P/RPS 0.47 0.50 0.29 0.18 0.40 0.57 0.70 -6.42%
P/EPS 6.78 6.43 4.64 7.88 6.82 7.29 8.93 -4.48%
EY 14.75 15.56 21.55 12.68 14.67 13.73 11.20 4.69%
DY 0.00 0.00 0.00 11.38 0.00 0.00 0.00 -
P/NAPS 0.66 1.07 0.60 0.42 0.65 0.90 0.76 -2.32%

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