[WEIDA] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -31.51%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 287,378 254,938 273,894 273,459 187,805 179,711 115,714 16.36%
PBT 33,350 26,782 36,383 17,977 18,975 19,661 12,248 18.16%
Tax -11,139 -5,440 -5,736 -6,238 -6,405 -6,999 -2,646 27.05%
NP 22,211 21,342 30,647 11,739 12,570 12,662 9,602 14.99%
-
NP to SH 20,026 21,209 22,748 6,976 12,324 12,218 9,683 12.86%
-
Tax Rate 33.40% 20.31% 15.77% 34.70% 33.75% 35.60% 21.60% -
Total Cost 265,167 233,596 243,247 261,720 175,235 167,049 106,112 16.48%
-
Net Worth 192,965 126,954 143,541 122,705 120,084 116,312 110,871 9.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 5,141 - - -
Div Payout % - - - - 41.72% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 192,965 126,954 143,541 122,705 120,084 116,312 110,871 9.67%
NOSH 126,951 126,954 127,027 126,499 127,749 133,692 133,580 -0.84%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.73% 8.37% 11.19% 4.29% 6.69% 7.05% 8.30% -
ROE 10.38% 16.71% 15.85% 5.69% 10.26% 10.50% 8.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 226.37 200.81 215.62 216.17 147.01 134.42 86.63 17.35%
EPS 15.77 16.71 17.91 5.51 9.65 9.14 7.25 13.82%
DPS 0.00 0.00 0.00 0.00 4.02 0.00 0.00 -
NAPS 1.52 1.00 1.13 0.97 0.94 0.87 0.83 10.60%
Adjusted Per Share Value based on latest NOSH - 126,499
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 215.53 191.20 205.42 205.09 140.85 134.78 86.79 16.36%
EPS 15.02 15.91 17.06 5.23 9.24 9.16 7.26 12.87%
DPS 0.00 0.00 0.00 0.00 3.86 0.00 0.00 -
NAPS 1.4472 0.9522 1.0766 0.9203 0.9006 0.8723 0.8315 9.67%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.95 0.95 0.74 0.49 0.77 0.69 0.60 -
P/RPS 0.42 0.47 0.34 0.23 0.52 0.51 0.69 -7.93%
P/EPS 6.02 5.69 4.13 8.89 7.98 7.55 8.28 -5.17%
EY 16.60 17.59 24.20 11.25 12.53 13.24 12.08 5.43%
DY 0.00 0.00 0.00 0.00 5.23 0.00 0.00 -
P/NAPS 0.63 0.95 0.65 0.51 0.82 0.79 0.72 -2.19%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 26/01/11 02/02/10 27/02/09 29/02/08 13/02/07 28/02/06 -
Price 1.00 1.07 0.68 0.41 0.61 0.78 0.63 -
P/RPS 0.44 0.53 0.32 0.19 0.41 0.58 0.73 -8.08%
P/EPS 6.34 6.40 3.80 7.43 6.32 8.53 8.69 -5.11%
EY 15.77 15.61 26.34 13.45 15.81 11.72 11.51 5.38%
DY 0.00 0.00 0.00 0.00 6.60 0.00 0.00 -
P/NAPS 0.66 1.07 0.60 0.42 0.65 0.90 0.76 -2.32%

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