[WEIDA] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 136.1%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 144,614 153,478 106,025 92,622 93,818 56,106 71,276 12.50%
PBT 9,790 14,834 8,482 8,321 10,342 7,298 11,209 -2.22%
Tax -2,784 -3,848 -1,829 -2,440 -3,404 -2,327 -4,357 -7.18%
NP 7,006 10,986 6,653 5,881 6,938 4,971 6,852 0.37%
-
NP to SH 7,543 7,966 4,702 5,173 7,234 4,895 6,852 1.61%
-
Tax Rate 28.44% 25.94% 21.56% 29.32% 32.91% 31.89% 38.87% -
Total Cost 137,608 142,492 99,372 86,741 86,880 51,135 64,424 13.47%
-
Net Worth 126,945 142,068 125,471 121,262 113,239 104,035 92,400 5.43%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 4,435 - - - - -
Div Payout % - - 94.34% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 126,945 142,068 125,471 121,262 113,239 104,035 92,400 5.43%
NOSH 126,945 126,847 126,738 129,002 133,222 133,378 40,000 21.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.84% 7.16% 6.27% 6.35% 7.40% 8.86% 9.61% -
ROE 5.94% 5.61% 3.75% 4.27% 6.39% 4.71% 7.42% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.92 120.99 83.66 71.80 70.42 42.07 178.19 -7.18%
EPS 5.94 6.28 3.71 4.01 5.43 3.67 17.13 -16.17%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 0.99 0.94 0.85 0.78 2.31 -13.01%
Adjusted Per Share Value based on latest NOSH - 128,534
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 108.46 115.11 79.52 69.47 70.36 42.08 53.46 12.50%
EPS 5.66 5.97 3.53 3.88 5.43 3.67 5.14 1.61%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.9521 1.0655 0.941 0.9095 0.8493 0.7803 0.693 5.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.69 0.54 0.83 0.51 0.90 1.49 -
P/RPS 0.72 0.57 0.65 1.16 0.72 2.14 0.84 -2.53%
P/EPS 13.80 10.99 14.56 20.70 9.39 24.52 8.70 7.98%
EY 7.25 9.10 6.87 4.83 10.65 4.08 11.50 -7.39%
DY 0.00 0.00 6.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.55 0.88 0.60 1.15 0.65 3.94%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 20/11/09 24/10/08 30/11/07 29/11/06 28/11/05 23/11/04 -
Price 0.84 0.66 0.41 0.70 0.53 0.64 1.65 -
P/RPS 0.74 0.55 0.49 0.97 0.75 1.52 0.93 -3.73%
P/EPS 14.14 10.51 11.05 17.46 9.76 17.44 9.63 6.60%
EY 7.07 9.52 9.05 5.73 10.25 5.73 10.38 -6.19%
DY 0.00 0.00 8.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.59 0.41 0.74 0.62 0.82 0.71 2.84%

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