[WEIDA] YoY TTM 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- 18.8%
YoY- 67.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 401,644 246,148 267,329 317,830 212,309 178,515 169,901 15.40%
PBT 47,909 29,665 22,916 32,050 20,175 18,495 17,281 18.50%
Tax -26,482 -9,023 -3,149 -6,173 -8,319 -5,318 -6,264 27.13%
NP 21,427 20,642 19,767 25,877 11,856 13,177 11,017 11.71%
-
NP to SH 26,792 17,916 18,892 17,018 10,185 12,338 10,906 16.14%
-
Tax Rate 55.28% 30.42% 13.74% 19.26% 41.23% 28.75% 36.25% -
Total Cost 380,217 225,506 247,562 291,953 200,453 165,338 158,884 15.63%
-
Net Worth 126,829 183,036 126,910 142,272 125,758 120,822 113,473 1.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 5,141 - -
Div Payout % - - - - - 41.67% - -
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 126,829 183,036 126,910 142,272 125,758 120,822 113,473 1.87%
NOSH 126,829 127,108 126,910 127,028 127,028 128,534 133,497 -0.84%
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 5.33% 8.39% 7.39% 8.14% 5.58% 7.38% 6.48% -
ROE 21.12% 9.79% 14.89% 11.96% 8.10% 10.21% 9.61% -
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 316.68 193.65 210.64 250.20 167.13 138.88 127.27 16.39%
EPS 21.12 14.10 14.89 13.40 8.02 9.60 8.17 17.13%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 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 301.23 184.61 200.50 238.37 159.23 133.89 127.43 15.40%
EPS 20.09 13.44 14.17 12.76 7.64 9.25 8.18 16.13%
DPS 0.00 0.00 0.00 0.00 0.00 3.86 0.00 -
NAPS 0.9512 1.3728 0.9518 1.067 0.9432 0.9062 0.8511 1.86%
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 0.45 0.46 0.39 0.28 0.32 0.60 0.40 1.98%
P/EPS 6.67 6.31 5.51 5.15 6.73 8.65 6.24 1.11%
EY 14.98 15.84 18.15 19.42 14.85 11.57 16.02 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 4.82 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 0.45 0.51 0.40 0.26 0.25 0.50 0.42 1.15%
P/EPS 6.67 6.95 5.64 4.93 5.11 7.29 6.49 0.45%
EY 14.98 14.38 17.72 20.30 19.56 13.71 15.41 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 5.71 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