[WEIDA] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 18.3%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 270,377 198,906 184,822 132,709 123,846 123,255 96,921 18.62%
PBT 25,698 20,015 20,640 13,946 17,949 20,294 11,782 13.86%
Tax -4,154 -8,930 -4,745 -5,188 -5,536 -7,947 -2,323 10.16%
NP 21,544 11,085 15,895 8,758 12,413 12,347 9,459 14.69%
-
NP to SH 13,754 10,656 14,689 8,351 12,413 12,347 9,459 6.43%
-
Tax Rate 16.16% 44.62% 22.99% 37.20% 30.84% 39.16% 19.72% -
Total Cost 248,833 187,821 168,927 123,951 111,433 110,908 87,462 19.01%
-
Net Worth 131,957 123,965 119,880 106,587 99,997 85,593 74,000 10.11%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,440 - - - - - 1,200 24.34%
Div Payout % 32.29% - - - - - 12.69% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 131,957 123,965 119,880 106,587 99,997 85,593 74,000 10.11%
NOSH 126,881 129,130 133,200 133,234 133,329 39,996 40,000 21.19%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.97% 5.57% 8.60% 6.60% 10.02% 10.02% 9.76% -
ROE 10.42% 8.60% 12.25% 7.83% 12.41% 14.43% 12.78% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 213.09 154.03 138.75 99.61 92.89 308.16 242.30 -2.11%
EPS 10.84 8.30 11.03 6.26 9.31 30.87 23.65 -12.18%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 3.00 2.60%
NAPS 1.04 0.96 0.90 0.80 0.75 2.14 1.85 -9.14%
Adjusted Per Share Value based on latest NOSH - 133,451
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 202.78 149.18 138.62 99.53 92.88 92.44 72.69 18.62%
EPS 10.32 7.99 11.02 6.26 9.31 9.26 7.09 6.45%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.90 24.34%
NAPS 0.9897 0.9297 0.8991 0.7994 0.75 0.6419 0.555 10.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.55 0.59 0.70 0.72 1.40 1.62 0.56 -
P/RPS 0.26 0.38 0.50 0.72 1.51 0.53 0.23 2.06%
P/EPS 5.07 7.15 6.35 11.49 15.04 5.25 2.37 13.49%
EY 19.71 13.99 15.75 8.71 6.65 19.06 42.23 -11.91%
DY 6.36 0.00 0.00 0.00 0.00 0.00 5.36 2.88%
P/NAPS 0.53 0.61 0.78 0.90 1.87 0.76 0.30 9.93%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 30/05/07 30/05/06 31/05/05 26/05/04 30/05/03 -
Price 0.42 0.64 0.77 0.64 1.18 1.51 0.56 -
P/RPS 0.20 0.42 0.55 0.64 1.27 0.49 0.23 -2.30%
P/EPS 3.87 7.76 6.98 10.21 12.67 4.89 2.37 8.50%
EY 25.81 12.89 14.32 9.79 7.89 20.44 42.23 -7.87%
DY 8.33 0.00 0.00 0.00 0.00 0.00 5.36 7.61%
P/NAPS 0.40 0.67 0.86 0.80 1.57 0.71 0.30 4.90%

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