[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -9.35%
YoY- -28.56%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 196,496 132,709 120,042 112,212 101,632 123,846 130,976 31.14%
PBT 20,384 13,946 13,492 14,596 16,696 17,949 21,093 -2.25%
Tax -5,220 -5,188 -4,188 -4,654 -3,760 -5,536 -8,041 -25.08%
NP 15,164 8,758 9,304 9,942 12,936 12,413 13,052 10.54%
-
NP to SH 17,028 8,351 9,412 9,790 10,800 12,413 13,052 19.45%
-
Tax Rate 25.61% 37.20% 31.04% 31.89% 22.52% 30.84% 38.12% -
Total Cost 181,332 123,951 110,738 102,270 88,696 111,433 117,924 33.32%
-
Net Worth 110,762 106,587 110,755 104,035 101,584 99,997 92,021 13.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 110,762 106,587 110,755 104,035 101,584 99,997 92,021 13.19%
NOSH 133,448 133,234 133,440 133,378 133,663 133,329 133,365 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.72% 6.60% 7.75% 8.86% 12.73% 10.02% 9.97% -
ROE 15.37% 7.83% 8.50% 9.41% 10.63% 12.41% 14.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.25 99.61 89.96 84.13 76.04 92.89 98.21 31.09%
EPS 12.76 6.26 7.05 7.34 8.08 9.31 9.79 19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.83 0.78 0.76 0.75 0.69 13.14%
Adjusted Per Share Value based on latest NOSH - 133,030
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.37 99.53 90.03 84.16 76.22 92.88 98.23 31.14%
EPS 12.77 6.26 7.06 7.34 8.10 9.31 9.79 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8307 0.7994 0.8307 0.7803 0.7619 0.75 0.6902 13.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.72 0.60 0.90 1.10 1.40 1.55 -
P/RPS 0.42 0.72 0.67 1.07 1.45 1.51 1.58 -58.75%
P/EPS 4.86 11.49 8.51 12.26 13.61 15.04 15.84 -54.60%
EY 20.58 8.71 11.76 8.16 7.35 6.65 6.31 120.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.72 1.15 1.45 1.87 2.25 -52.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.50 0.64 0.63 0.64 0.96 1.18 1.50 -
P/RPS 0.34 0.64 0.70 0.76 1.26 1.27 1.53 -63.41%
P/EPS 3.92 10.21 8.93 8.72 11.88 12.67 15.33 -59.81%
EY 25.52 9.79 11.20 11.47 8.42 7.89 6.52 148.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.76 0.82 1.26 1.57 2.17 -57.65%

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