[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -0.92%
YoY- 128.27%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 103,944 96,921 94,672 87,420 85,772 77,848 72,109 27.69%
PBT 9,280 11,782 11,709 12,358 12,636 7,342 7,718 13.11%
Tax -4,592 -2,323 -3,648 -4,186 -4,388 -2,442 -2,064 70.67%
NP 4,688 9,459 8,061 8,172 8,248 4,900 5,654 -11.77%
-
NP to SH 4,688 9,459 8,061 8,172 8,248 4,900 5,654 -11.77%
-
Tax Rate 49.48% 19.72% 31.16% 33.87% 34.73% 33.26% 26.74% -
Total Cost 99,256 87,462 86,610 79,248 77,524 72,948 66,454 30.76%
-
Net Worth 75,199 74,000 73,612 72,399 70,731 68,400 67,215 7.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,200 - - - - - -
Div Payout % - 12.69% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 75,199 74,000 73,612 72,399 70,731 68,400 67,215 7.79%
NOSH 39,999 40,000 40,006 39,999 39,961 40,000 40,009 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.51% 9.76% 8.52% 9.35% 9.62% 6.29% 7.84% -
ROE 6.23% 12.78% 10.95% 11.29% 11.66% 7.16% 8.41% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 259.86 242.30 236.64 218.55 214.64 194.62 180.23 27.71%
EPS 11.72 23.65 20.16 20.44 20.64 12.25 14.13 -11.75%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.84 1.81 1.77 1.71 1.68 7.80%
Adjusted Per Share Value based on latest NOSH - 40,038
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.96 72.69 71.00 65.57 64.33 58.39 54.08 27.69%
EPS 3.52 7.09 6.05 6.13 6.19 3.68 4.24 -11.69%
DPS 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.564 0.555 0.5521 0.543 0.5305 0.513 0.5041 7.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.56 0.55 0.50 0.54 0.57 0.58 -
P/RPS 0.22 0.23 0.23 0.23 0.25 0.29 0.32 -22.15%
P/EPS 4.78 2.37 2.73 2.45 2.62 4.65 4.10 10.80%
EY 20.93 42.23 36.64 40.86 38.22 21.49 24.37 -9.67%
DY 0.00 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.30 0.28 0.31 0.33 0.35 -9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 26/02/02 -
Price 0.60 0.56 0.54 0.54 0.54 0.54 0.48 -
P/RPS 0.23 0.23 0.23 0.25 0.25 0.28 0.27 -10.16%
P/EPS 5.12 2.37 2.68 2.64 2.62 4.41 3.40 31.47%
EY 19.53 42.23 37.31 37.83 38.22 22.69 29.44 -23.99%
DY 0.00 5.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.29 0.30 0.31 0.32 0.29 6.80%

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