[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -4.76%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 112,212 101,632 123,846 130,976 142,552 136,424 123,255 -6.06%
PBT 14,596 16,696 17,949 21,093 22,418 25,560 20,294 -19.70%
Tax -4,654 -3,760 -5,536 -8,041 -8,714 -9,488 -7,947 -29.97%
NP 9,942 12,936 12,413 13,052 13,704 16,072 12,347 -13.43%
-
NP to SH 9,790 10,800 12,413 13,052 13,704 16,072 12,347 -14.32%
-
Tax Rate 31.89% 22.52% 30.84% 38.12% 38.87% 37.12% 39.16% -
Total Cost 102,270 88,696 111,433 117,924 128,848 120,352 110,908 -5.25%
-
Net Worth 104,035 101,584 99,997 92,021 92,400 89,555 85,593 13.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 104,035 101,584 99,997 92,021 92,400 89,555 85,593 13.87%
NOSH 133,378 133,663 133,329 133,365 40,000 39,980 39,996 123.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.86% 12.73% 10.02% 9.97% 9.61% 11.78% 10.02% -
ROE 9.41% 10.63% 12.41% 14.18% 14.83% 17.95% 14.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.13 76.04 92.89 98.21 356.38 341.23 308.16 -57.88%
EPS 7.34 8.08 9.31 9.79 34.26 40.20 30.87 -61.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.75 0.69 2.31 2.24 2.14 -48.94%
Adjusted Per Share Value based on latest NOSH - 133,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.16 76.22 92.88 98.23 106.91 102.32 92.44 -6.05%
EPS 7.34 8.10 9.31 9.79 10.28 12.05 9.26 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7803 0.7619 0.75 0.6902 0.693 0.6717 0.6419 13.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 1.10 1.40 1.55 1.49 1.58 1.62 -
P/RPS 1.07 1.45 1.51 1.58 0.42 0.46 0.53 59.66%
P/EPS 12.26 13.61 15.04 15.84 4.35 3.93 5.25 75.92%
EY 8.16 7.35 6.65 6.31 22.99 25.44 19.06 -43.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 1.87 2.25 0.65 0.71 0.76 31.76%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 31/05/05 28/02/05 23/11/04 30/08/04 26/05/04 -
Price 0.64 0.96 1.18 1.50 1.65 1.49 1.51 -
P/RPS 0.76 1.26 1.27 1.53 0.46 0.44 0.49 33.95%
P/EPS 8.72 11.88 12.67 15.33 4.82 3.71 4.89 47.00%
EY 11.47 8.42 7.89 6.52 20.76 26.98 20.44 -31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.26 1.57 2.17 0.71 0.67 0.71 10.06%

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