[WEIDA] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -11.53%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 270,377 198,906 179,711 132,189 123,914 123,355 96,921 18.62%
PBT 25,698 20,014 20,516 14,237 17,949 20,294 11,783 13.86%
Tax -4,154 -8,930 -6,282 -5,187 -5,536 -7,947 -2,459 9.12%
NP 21,544 11,084 14,234 9,050 12,413 12,347 9,324 14.96%
-
NP to SH 13,754 10,656 14,399 8,567 12,413 12,347 9,324 6.68%
-
Tax Rate 16.16% 44.62% 30.62% 36.43% 30.84% 39.16% 20.87% -
Total Cost 248,833 187,822 165,477 123,139 111,501 111,008 87,597 18.98%
-
Net Worth 132,048 123,541 119,428 106,761 98,566 79,951 73,978 10.12%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,446 5,141 - - - - - -
Div Payout % 32.33% 48.25% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 132,048 123,541 119,428 106,761 98,566 79,951 73,978 10.12%
NOSH 126,969 128,689 132,697 133,451 133,197 39,975 39,988 21.21%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.97% 5.57% 7.92% 6.85% 10.02% 10.01% 9.62% -
ROE 10.42% 8.63% 12.06% 8.02% 12.59% 15.44% 12.60% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 212.95 154.56 135.43 99.05 93.03 308.57 242.37 -2.13%
EPS 10.83 8.28 10.85 6.42 9.32 30.89 23.32 -11.98%
DPS 3.50 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.96 0.90 0.80 0.74 2.00 1.85 -9.14%
Adjusted Per Share Value based on latest NOSH - 133,451
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 202.78 149.18 134.78 99.14 92.94 92.52 72.69 18.62%
EPS 10.32 7.99 10.80 6.43 9.31 9.26 6.99 6.70%
DPS 3.33 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9904 0.9266 0.8957 0.8007 0.7393 0.5996 0.5548 10.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.55 0.59 0.70 0.72 1.40 1.62 0.56 -
P/RPS 0.26 0.38 0.52 0.73 1.50 0.52 0.23 2.06%
P/EPS 5.08 7.13 6.45 11.22 15.02 5.25 2.40 13.29%
EY 19.70 14.03 15.50 8.92 6.66 19.07 41.64 -11.71%
DY 6.36 6.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.78 0.90 1.89 0.81 0.30 9.93%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 30/05/07 30/05/06 31/05/05 26/05/04 30/05/03 -
Price 0.42 0.64 0.77 0.64 1.18 1.51 0.56 -
P/RPS 0.20 0.41 0.57 0.65 1.27 0.49 0.23 -2.30%
P/EPS 3.88 7.73 7.10 9.97 12.66 4.89 2.40 8.32%
EY 25.79 12.94 14.09 10.03 7.90 20.45 41.64 -7.66%
DY 8.33 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.67 0.86 0.80 1.59 0.76 0.30 4.90%

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