[WEIDA] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 69.93%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 153,478 106,025 92,622 93,818 56,106 71,276 58,200 17.52%
PBT 14,834 8,482 8,321 10,342 7,298 11,209 8,334 10.07%
Tax -3,848 -1,829 -2,440 -3,404 -2,327 -4,357 -2,372 8.38%
NP 10,986 6,653 5,881 6,938 4,971 6,852 5,962 10.71%
-
NP to SH 7,966 4,702 5,173 7,234 4,895 6,852 5,962 4.94%
-
Tax Rate 25.94% 21.56% 29.32% 32.91% 31.89% 38.87% 28.46% -
Total Cost 142,492 99,372 86,741 86,880 51,135 64,424 52,238 18.18%
-
Net Worth 142,068 125,471 121,262 113,239 104,035 92,400 79,973 10.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 4,435 - - - - - -
Div Payout % - 94.34% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 142,068 125,471 121,262 113,239 104,035 92,400 79,973 10.04%
NOSH 126,847 126,738 129,002 133,222 133,378 40,000 39,986 21.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.16% 6.27% 6.35% 7.40% 8.86% 9.61% 10.24% -
ROE 5.61% 3.75% 4.27% 6.39% 4.71% 7.42% 7.46% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 120.99 83.66 71.80 70.42 42.07 178.19 145.55 -3.03%
EPS 6.28 3.71 4.01 5.43 3.67 17.13 14.91 -13.40%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.99 0.94 0.85 0.78 2.31 2.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 133,497
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 115.11 79.52 69.47 70.36 42.08 53.46 43.65 17.52%
EPS 5.97 3.53 3.88 5.43 3.67 5.14 4.47 4.93%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0655 0.941 0.9095 0.8493 0.7803 0.693 0.5998 10.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.69 0.54 0.83 0.51 0.90 1.49 1.09 -
P/RPS 0.57 0.65 1.16 0.72 2.14 0.84 0.75 -4.46%
P/EPS 10.99 14.56 20.70 9.39 24.52 8.70 7.31 7.02%
EY 9.10 6.87 4.83 10.65 4.08 11.50 13.68 -6.56%
DY 0.00 6.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.88 0.60 1.15 0.65 0.55 2.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/10/08 30/11/07 29/11/06 28/11/05 23/11/04 28/11/03 -
Price 0.66 0.41 0.70 0.53 0.64 1.65 1.50 -
P/RPS 0.55 0.49 0.97 0.75 1.52 0.93 1.03 -9.91%
P/EPS 10.51 11.05 17.46 9.76 17.44 9.63 10.06 0.73%
EY 9.52 9.05 5.73 10.25 5.73 10.38 9.94 -0.71%
DY 0.00 8.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.74 0.62 0.82 0.71 0.75 -3.91%

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