[WEIDA] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
02-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 16.74%
YoY- 181.51%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 402,556 271,912 269,950 298,290 293,601 194,197 183,405 13.98%
PBT 46,206 28,540 28,629 30,200 15,953 18,669 20,724 14.28%
Tax -67,611 -9,465 -6,924 -5,288 -3,178 -6,768 -6,604 47.30%
NP -21,405 19,074 21,705 24,912 12,774 11,901 14,120 -
-
NP to SH 2,886 18,712 21,124 18,598 6,606 11,513 14,280 -23.37%
-
Tax Rate 146.33% 33.16% 24.19% 17.51% 19.92% 36.25% 31.87% -
Total Cost 423,961 252,837 248,245 273,378 280,826 182,296 169,285 16.51%
-
Net Worth 126,892 192,872 126,866 143,424 123,239 120,967 116,036 1.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 5,929 - - -
Div Payout % - - - - 89.74% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 126,892 192,872 126,866 143,424 123,239 120,967 116,036 1.50%
NOSH 126,892 126,889 126,866 126,924 127,051 128,688 133,374 -0.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.32% 7.02% 8.04% 8.35% 4.35% 6.13% 7.70% -
ROE 2.27% 9.70% 16.65% 12.97% 5.36% 9.52% 12.31% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 317.24 214.29 212.78 235.01 231.09 150.90 137.51 14.93%
EPS 2.28 14.75 16.65 14.65 5.20 8.95 10.71 -22.70%
DPS 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
NAPS 1.00 1.52 1.00 1.13 0.97 0.94 0.87 2.34%
Adjusted Per Share Value based on latest NOSH - 127,027
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 301.92 203.93 202.46 223.72 220.20 145.65 137.55 13.98%
EPS 2.17 14.03 15.84 13.95 4.96 8.64 10.71 -23.34%
DPS 0.00 0.00 0.00 0.00 4.45 0.00 0.00 -
NAPS 0.9517 1.4465 0.9515 1.0757 0.9243 0.9073 0.8703 1.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.46 0.95 0.95 0.74 0.49 0.77 0.69 -
P/RPS 0.46 0.44 0.45 0.31 0.21 0.51 0.50 -1.37%
P/EPS 64.18 6.44 5.71 5.05 9.42 8.61 6.44 46.64%
EY 1.56 15.52 17.53 19.80 10.61 11.62 15.52 -31.78%
DY 0.00 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 1.46 0.63 0.95 0.65 0.51 0.82 0.79 10.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 13/02/07 -
Price 1.37 1.00 1.07 0.68 0.41 0.61 0.78 -
P/RPS 0.43 0.47 0.50 0.29 0.18 0.40 0.57 -4.58%
P/EPS 60.22 6.78 6.43 4.64 7.88 6.82 7.29 42.13%
EY 1.66 14.75 15.56 21.55 12.68 14.67 13.73 -29.65%
DY 0.00 0.00 0.00 0.00 11.38 0.00 0.00 -
P/NAPS 1.37 0.66 1.07 0.60 0.42 0.65 0.90 7.24%

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