[WEIDA] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 4.15%
YoY- 25.5%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 338,726 268,145 294,533 273,694 202,780 173,527 155,905 13.79%
PBT 36,275 33,100 26,284 28,175 20,269 19,164 15,159 15.63%
Tax -9,457 -10,090 -3,654 -5,116 -8,394 -6,402 -5,552 9.27%
NP 26,818 23,010 22,630 23,059 11,875 12,762 9,607 18.64%
-
NP to SH 26,094 20,764 19,435 14,325 11,414 12,333 10,124 17.07%
-
Tax Rate 26.07% 30.48% 13.90% 18.16% 41.41% 33.41% 36.63% -
Total Cost 311,908 245,135 271,903 250,635 190,905 160,765 146,298 13.43%
-
Net Worth 127,150 185,680 126,977 137,241 124,569 119,273 110,762 2.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 4,446 5,141 - - -
Div Payout % - - - 31.04% 45.04% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 127,150 185,680 126,977 137,241 124,569 119,273 110,762 2.32%
NOSH 127,150 127,178 126,977 127,075 127,112 129,644 133,448 -0.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.92% 8.58% 7.68% 8.43% 5.86% 7.35% 6.16% -
ROE 20.52% 11.18% 15.31% 10.44% 9.16% 10.34% 9.14% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 266.40 210.84 231.96 215.38 159.53 133.85 116.83 14.71%
EPS 20.52 16.33 15.31 11.27 8.98 9.51 7.59 18.01%
DPS 0.00 0.00 0.00 3.50 4.00 0.00 0.00 -
NAPS 1.00 1.46 1.00 1.08 0.98 0.92 0.83 3.15%
Adjusted Per Share Value based on latest NOSH - 127,075
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 254.05 201.11 220.90 205.27 152.09 130.15 116.93 13.79%
EPS 19.57 15.57 14.58 10.74 8.56 9.25 7.59 17.08%
DPS 0.00 0.00 0.00 3.33 3.86 0.00 0.00 -
NAPS 0.9536 1.3926 0.9523 1.0293 0.9343 0.8946 0.8307 2.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.03 1.01 0.79 0.58 0.53 0.85 0.62 -
P/RPS 0.39 0.48 0.34 0.27 0.33 0.64 0.53 -4.97%
P/EPS 5.02 6.19 5.16 5.15 5.90 8.94 8.17 -7.78%
EY 19.92 16.17 19.37 19.44 16.94 11.19 12.24 8.44%
DY 0.00 0.00 0.00 6.03 7.55 0.00 0.00 -
P/NAPS 1.03 0.69 0.79 0.54 0.54 0.92 0.75 5.42%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 30/08/06 -
Price 1.42 0.96 0.80 0.65 0.54 0.86 0.50 -
P/RPS 0.53 0.46 0.34 0.30 0.34 0.64 0.43 3.54%
P/EPS 6.92 5.88 5.23 5.77 6.01 9.04 6.59 0.81%
EY 14.45 17.01 19.13 17.34 16.63 11.06 15.17 -0.80%
DY 0.00 0.00 0.00 5.38 7.41 0.00 0.00 -
P/NAPS 1.42 0.66 0.80 0.60 0.55 0.93 0.60 15.42%

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