[WEIDA] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 126.31%
YoY- 69.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 196,992 104,856 144,614 153,478 106,025 92,622 93,818 13.14%
PBT 20,823 4,909 9,790 14,834 8,482 8,321 10,342 12.35%
Tax -33,530 -1,445 -2,784 -3,848 -1,829 -2,440 -3,404 46.36%
NP -12,707 3,464 7,006 10,986 6,653 5,881 6,938 -
-
NP to SH -461 3,624 7,543 7,966 4,702 5,173 7,234 -
-
Tax Rate 161.02% 29.44% 28.44% 25.94% 21.56% 29.32% 32.91% -
Total Cost 209,699 101,392 137,608 142,492 99,372 86,741 86,880 15.80%
-
Net Worth 126,915 182,467 126,945 142,068 125,471 121,262 113,239 1.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 4,435 - - -
Div Payout % - - - - 94.34% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,915 182,467 126,945 142,068 125,471 121,262 113,239 1.91%
NOSH 126,915 126,713 126,945 126,847 126,738 129,002 133,222 -0.80%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.45% 3.30% 4.84% 7.16% 6.27% 6.35% 7.40% -
ROE -0.36% 1.99% 5.94% 5.61% 3.75% 4.27% 6.39% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 155.22 82.75 113.92 120.99 83.66 71.80 70.42 14.06%
EPS -0.36 2.86 5.94 6.28 3.71 4.01 5.43 -
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.00 1.44 1.00 1.12 0.99 0.94 0.85 2.74%
Adjusted Per Share Value based on latest NOSH - 127,028
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 147.74 78.64 108.46 115.11 79.52 69.47 70.36 13.14%
EPS -0.35 2.72 5.66 5.97 3.53 3.88 5.43 -
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 0.9519 1.3685 0.9521 1.0655 0.941 0.9095 0.8493 1.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.41 0.89 0.82 0.69 0.54 0.83 0.51 -
P/RPS 0.91 1.08 0.72 0.57 0.65 1.16 0.72 3.97%
P/EPS -388.18 31.12 13.80 10.99 14.56 20.70 9.39 -
EY -0.26 3.21 7.25 9.10 6.87 4.83 10.65 -
DY 0.00 0.00 0.00 0.00 6.48 0.00 0.00 -
P/NAPS 1.41 0.62 0.82 0.62 0.55 0.88 0.60 15.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 23/11/10 20/11/09 24/10/08 30/11/07 29/11/06 -
Price 1.41 0.98 0.84 0.66 0.41 0.70 0.53 -
P/RPS 0.91 1.18 0.74 0.55 0.49 0.97 0.75 3.27%
P/EPS -388.18 34.27 14.14 10.51 11.05 17.46 9.76 -
EY -0.26 2.92 7.07 9.52 9.05 5.73 10.25 -
DY 0.00 0.00 0.00 0.00 8.54 0.00 0.00 -
P/NAPS 1.41 0.68 0.84 0.59 0.41 0.74 0.62 14.66%

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