[WEIDA] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 16.76%
YoY- 60.63%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 70,240 114,176 53,026 43,736 33,926 26,956 32,342 13.78%
PBT 7,816 3,483 5,681 5,201 2,821 4,611 6,024 4.43%
Tax -118 -555 -2,636 -1,549 -814 -1,674 -2,941 -41.46%
NP 7,698 2,928 3,045 3,652 2,007 2,937 3,083 16.45%
-
NP to SH 5,983 253 3,462 3,476 2,164 2,937 3,083 11.67%
-
Tax Rate 1.51% 15.93% 46.40% 29.78% 28.86% 36.30% 48.82% -
Total Cost 62,542 111,248 49,981 40,084 31,919 24,019 29,259 13.48%
-
Net Worth 143,541 122,705 120,084 116,312 110,871 92,114 79,974 10.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 143,541 122,705 120,084 116,312 110,871 92,114 79,974 10.22%
NOSH 127,027 126,499 127,749 133,692 133,580 133,499 39,987 21.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.96% 2.56% 5.74% 8.35% 5.92% 10.90% 9.53% -
ROE 4.17% 0.21% 2.88% 2.99% 1.95% 3.19% 3.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 55.30 90.26 41.51 32.71 25.40 20.19 80.88 -6.13%
EPS 4.71 0.20 2.71 2.60 1.62 2.20 2.31 12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.97 0.94 0.87 0.83 0.69 2.00 -9.06%
Adjusted Per Share Value based on latest NOSH - 133,692
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.68 85.63 39.77 32.80 25.44 20.22 24.26 13.78%
EPS 4.49 0.19 2.60 2.61 1.62 2.20 2.31 11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0766 0.9203 0.9006 0.8723 0.8315 0.6909 0.5998 10.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.74 0.49 0.77 0.69 0.60 1.55 1.59 -
P/RPS 1.34 0.54 1.86 2.11 2.36 7.68 1.97 -6.21%
P/EPS 15.71 245.00 28.41 26.54 37.04 70.45 20.62 -4.42%
EY 6.36 0.41 3.52 3.77 2.70 1.42 4.85 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.82 0.79 0.72 2.25 0.80 -3.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 02/02/10 27/02/09 29/02/08 13/02/07 28/02/06 28/02/05 25/02/04 -
Price 0.68 0.41 0.61 0.78 0.63 1.50 1.58 -
P/RPS 1.23 0.45 1.47 2.38 2.48 7.43 1.95 -7.38%
P/EPS 14.44 205.00 22.51 30.00 38.89 68.18 20.49 -5.66%
EY 6.93 0.49 4.44 3.33 2.57 1.47 4.88 6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.65 0.90 0.76 2.17 0.79 -4.47%

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