[WEIDA] YoY TTM 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- 12.03%
YoY- 26.18%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 273,894 273,459 187,805 179,711 115,714 131,045 116,459 15.30%
PBT 36,383 17,977 18,975 19,661 12,248 21,756 17,359 13.11%
Tax -5,736 -6,238 -6,405 -6,999 -2,646 -8,665 -4,900 2.65%
NP 30,647 11,739 12,570 12,662 9,602 13,091 12,459 16.16%
-
NP to SH 22,748 6,976 12,324 12,218 9,683 13,091 12,459 10.54%
-
Tax Rate 15.77% 34.70% 33.75% 35.60% 21.60% 39.83% 28.23% -
Total Cost 243,247 261,720 175,235 167,049 106,112 117,954 104,000 15.19%
-
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 - - 5,141 - - - - -
Div Payout % - - 41.72% - - - - -
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 11.19% 4.29% 6.69% 7.05% 8.30% 9.99% 10.70% -
ROE 15.85% 5.69% 10.26% 10.50% 8.73% 14.21% 15.58% -
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 215.62 216.17 147.01 134.42 86.63 98.16 291.24 -4.88%
EPS 17.91 5.51 9.65 9.14 7.25 9.81 31.16 -8.80%
DPS 0.00 0.00 4.02 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 205.42 205.09 140.85 134.78 86.79 98.28 87.34 15.30%
EPS 17.06 5.23 9.24 9.16 7.26 9.82 9.34 10.55%
DPS 0.00 0.00 3.86 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 0.34 0.23 0.52 0.51 0.69 1.58 0.55 -7.69%
P/EPS 4.13 8.89 7.98 7.55 8.28 15.81 5.10 -3.45%
EY 24.20 11.25 12.53 13.24 12.08 6.33 19.60 3.57%
DY 0.00 0.00 5.23 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 0.32 0.19 0.41 0.58 0.73 1.53 0.54 -8.34%
P/EPS 3.80 7.43 6.32 8.53 8.69 15.30 5.07 -4.68%
EY 26.34 13.45 15.81 11.72 11.51 6.54 19.72 4.93%
DY 0.00 0.00 6.60 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