[WEIDA] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 18.17%
YoY- -8.75%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 273,694 202,780 173,527 155,905 115,216 131,475 101,464 17.96%
PBT 28,175 20,269 19,164 15,159 15,733 24,364 10,944 17.05%
Tax -5,116 -8,394 -6,402 -5,552 -4,104 -9,171 -2,476 12.84%
NP 23,059 11,875 12,762 9,607 11,629 15,193 8,468 18.15%
-
NP to SH 14,325 11,414 12,333 10,124 11,095 15,193 8,468 9.14%
-
Tax Rate 18.16% 41.41% 33.41% 36.63% 26.09% 37.64% 22.62% -
Total Cost 250,635 190,905 160,765 146,298 103,587 116,282 92,996 17.94%
-
Net Worth 137,241 124,569 119,273 110,762 101,584 79,960 75,199 10.53%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,446 5,141 - - - - - -
Div Payout % 31.04% 45.04% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 137,241 124,569 119,273 110,762 101,584 79,960 75,199 10.53%
NOSH 127,075 127,112 129,644 133,448 133,663 39,980 39,999 21.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.43% 5.86% 7.35% 6.16% 10.09% 11.56% 8.35% -
ROE 10.44% 9.16% 10.34% 9.14% 10.92% 19.00% 11.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 215.38 159.53 133.85 116.83 86.20 328.85 253.66 -2.68%
EPS 11.27 8.98 9.51 7.59 8.30 38.00 21.17 -9.96%
DPS 3.50 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.98 0.92 0.83 0.76 2.00 1.88 -8.81%
Adjusted Per Share Value based on latest NOSH - 133,448
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 205.27 152.09 130.15 116.93 86.41 98.61 76.10 17.96%
EPS 10.74 8.56 9.25 7.59 8.32 11.39 6.35 9.14%
DPS 3.33 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0293 0.9343 0.8946 0.8307 0.7619 0.5997 0.564 10.53%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.58 0.53 0.85 0.62 1.10 1.58 0.56 -
P/RPS 0.27 0.33 0.64 0.53 1.28 0.48 0.22 3.46%
P/EPS 5.15 5.90 8.94 8.17 13.25 4.16 2.65 11.69%
EY 19.44 16.94 11.19 12.24 7.55 24.05 37.80 -10.48%
DY 6.03 7.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.92 0.75 1.45 0.79 0.30 10.28%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 -
Price 0.65 0.54 0.86 0.50 0.96 1.49 0.60 -
P/RPS 0.30 0.34 0.64 0.43 1.11 0.45 0.24 3.78%
P/EPS 5.77 6.01 9.04 6.59 11.57 3.92 2.83 12.59%
EY 17.34 16.63 11.06 15.17 8.65 25.50 35.28 -11.15%
DY 5.38 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.93 0.60 1.26 0.75 0.32 11.03%

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