[WEIDA] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -49.02%
YoY- 57.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 50,131 46,814 42,940 49,124 25,408 34,106 25,986 11.56%
PBT 6,476 3,999 3,744 5,096 4,174 6,390 2,320 18.64%
Tax -1,851 -889 -1,425 -1,305 -940 -2,372 -1,148 8.27%
NP 4,625 3,110 2,319 3,791 3,234 4,018 1,172 25.68%
-
NP to SH 3,520 2,949 2,191 4,257 2,700 4,018 1,172 20.09%
-
Tax Rate 28.58% 22.23% 38.06% 25.61% 22.52% 37.12% 49.48% -
Total Cost 45,506 43,704 40,621 45,333 22,174 30,088 24,814 10.62%
-
Net Worth 137,241 124,569 119,273 110,762 101,584 89,555 75,199 10.53%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 137,241 124,569 119,273 110,762 101,584 89,555 75,199 10.53%
NOSH 127,075 127,112 129,644 133,448 133,663 39,980 39,999 21.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.23% 6.64% 5.40% 7.72% 12.73% 11.78% 4.51% -
ROE 2.56% 2.37% 1.84% 3.84% 2.66% 4.49% 1.56% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 39.45 36.83 33.12 36.81 19.01 85.31 64.97 -7.97%
EPS 2.77 2.32 1.69 3.19 2.02 10.05 2.93 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.98 0.92 0.83 0.76 2.24 1.88 -8.81%
Adjusted Per Share Value based on latest NOSH - 133,448
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 37.60 35.11 32.21 36.84 19.06 25.58 19.49 11.56%
EPS 2.64 2.21 1.64 3.19 2.03 3.01 0.88 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0293 0.9343 0.8946 0.8307 0.7619 0.6717 0.564 10.53%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.58 0.53 0.85 0.62 1.10 1.58 0.56 -
P/RPS 1.47 1.44 2.57 1.68 5.79 1.85 0.86 9.33%
P/EPS 20.94 22.84 50.30 19.44 54.46 15.72 19.11 1.53%
EY 4.78 4.38 1.99 5.15 1.84 6.36 5.23 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.92 0.75 1.45 0.71 0.30 10.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 -
Price 0.65 0.54 0.86 0.50 0.96 1.49 0.60 -
P/RPS 1.65 1.47 2.60 1.36 5.05 1.75 0.92 10.21%
P/EPS 23.47 23.28 50.89 15.67 47.52 14.83 20.48 2.29%
EY 4.26 4.30 1.97 6.38 2.10 6.74 4.88 -2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.93 0.60 1.26 0.67 0.32 11.03%

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