[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -50.44%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 123,255 120,589 116,400 103,944 96,921 94,672 87,420 25.71%
PBT 20,294 19,144 16,668 9,280 11,782 11,709 12,358 39.14%
Tax -7,947 -7,084 -4,744 -4,592 -2,323 -3,648 -4,186 53.26%
NP 12,347 12,060 11,924 4,688 9,459 8,061 8,172 31.63%
-
NP to SH 12,347 12,060 11,924 4,688 9,459 8,061 8,172 31.63%
-
Tax Rate 39.16% 37.00% 28.46% 49.48% 19.72% 31.16% 33.87% -
Total Cost 110,908 108,529 104,476 99,256 87,462 86,610 79,248 25.09%
-
Net Worth 85,593 82,009 79,973 75,199 74,000 73,612 72,399 11.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - 1,200 - - -
Div Payout % - - - - 12.69% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 85,593 82,009 79,973 75,199 74,000 73,612 72,399 11.79%
NOSH 39,996 40,004 39,986 39,999 40,000 40,006 39,999 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.02% 10.00% 10.24% 4.51% 9.76% 8.52% 9.35% -
ROE 14.43% 14.71% 14.91% 6.23% 12.78% 10.95% 11.29% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 308.16 301.44 291.10 259.86 242.30 236.64 218.55 25.71%
EPS 30.87 30.15 29.82 11.72 23.65 20.16 20.44 31.60%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.14 2.05 2.00 1.88 1.85 1.84 1.81 11.80%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 92.44 90.44 87.30 77.96 72.69 71.00 65.57 25.70%
EPS 9.26 9.05 8.94 3.52 7.09 6.05 6.13 31.62%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.6419 0.6151 0.5998 0.564 0.555 0.5521 0.543 11.78%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.62 1.59 1.09 0.56 0.56 0.55 0.50 -
P/RPS 0.53 0.53 0.37 0.22 0.23 0.23 0.23 74.37%
P/EPS 5.25 5.27 3.66 4.78 2.37 2.73 2.45 66.13%
EY 19.06 18.96 27.36 20.93 42.23 36.64 40.86 -39.82%
DY 0.00 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.76 0.78 0.55 0.30 0.30 0.30 0.28 94.46%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 -
Price 1.51 1.58 1.50 0.60 0.56 0.54 0.54 -
P/RPS 0.49 0.52 0.52 0.23 0.23 0.23 0.25 56.55%
P/EPS 4.89 5.24 5.03 5.12 2.37 2.68 2.64 50.76%
EY 20.44 19.08 19.88 19.53 42.23 37.31 37.83 -33.63%
DY 0.00 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.71 0.77 0.75 0.32 0.30 0.29 0.30 77.49%

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