[WEIDA] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 30.17%
YoY- 242.83%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 123,846 130,976 142,552 136,424 123,255 120,589 116,400 4.21%
PBT 17,949 21,093 22,418 25,560 20,294 19,144 16,668 5.05%
Tax -5,536 -8,041 -8,714 -9,488 -7,947 -7,084 -4,744 10.83%
NP 12,413 13,052 13,704 16,072 12,347 12,060 11,924 2.71%
-
NP to SH 12,413 13,052 13,704 16,072 12,347 12,060 11,924 2.71%
-
Tax Rate 30.84% 38.12% 38.87% 37.12% 39.16% 37.00% 28.46% -
Total Cost 111,433 117,924 128,848 120,352 110,908 108,529 104,476 4.38%
-
Net Worth 99,997 92,021 92,400 89,555 85,593 82,009 79,973 16.04%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 99,997 92,021 92,400 89,555 85,593 82,009 79,973 16.04%
NOSH 133,329 133,365 40,000 39,980 39,996 40,004 39,986 123.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.02% 9.97% 9.61% 11.78% 10.02% 10.00% 10.24% -
ROE 12.41% 14.18% 14.83% 17.95% 14.43% 14.71% 14.91% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 92.89 98.21 356.38 341.23 308.16 301.44 291.10 -53.27%
EPS 9.31 9.79 34.26 40.20 30.87 30.15 29.82 -53.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.69 2.31 2.24 2.14 2.05 2.00 -47.96%
Adjusted Per Share Value based on latest NOSH - 39,980
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 92.88 98.23 106.91 102.32 92.44 90.44 87.30 4.21%
EPS 9.31 9.79 10.28 12.05 9.26 9.05 8.94 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.6902 0.693 0.6717 0.6419 0.6151 0.5998 16.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.40 1.55 1.49 1.58 1.62 1.59 1.09 -
P/RPS 1.51 1.58 0.42 0.46 0.53 0.53 0.37 155.15%
P/EPS 15.04 15.84 4.35 3.93 5.25 5.27 3.66 156.33%
EY 6.65 6.31 22.99 25.44 19.06 18.96 27.36 -61.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.25 0.65 0.71 0.76 0.78 0.55 125.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 23/11/04 30/08/04 26/05/04 25/02/04 28/11/03 -
Price 1.18 1.50 1.65 1.49 1.51 1.58 1.50 -
P/RPS 1.27 1.53 0.46 0.44 0.49 0.52 0.52 81.25%
P/EPS 12.67 15.33 4.82 3.71 4.89 5.24 5.03 85.02%
EY 7.89 6.52 20.76 26.98 20.44 19.08 19.88 -45.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.17 0.71 0.67 0.71 0.77 0.75 63.56%

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