[WEIDA] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 17.34%
YoY- 93.04%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 120,589 116,400 103,944 96,921 94,672 87,420 85,772 25.42%
PBT 19,144 16,668 9,280 11,782 11,709 12,358 12,636 31.81%
Tax -7,084 -4,744 -4,592 -2,323 -3,648 -4,186 -4,388 37.49%
NP 12,060 11,924 4,688 9,459 8,061 8,172 8,248 28.73%
-
NP to SH 12,060 11,924 4,688 9,459 8,061 8,172 8,248 28.73%
-
Tax Rate 37.00% 28.46% 49.48% 19.72% 31.16% 33.87% 34.73% -
Total Cost 108,529 104,476 99,256 87,462 86,610 79,248 77,524 25.06%
-
Net Worth 82,009 79,973 75,199 74,000 73,612 72,399 70,731 10.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 1,200 - - - -
Div Payout % - - - 12.69% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 82,009 79,973 75,199 74,000 73,612 72,399 70,731 10.33%
NOSH 40,004 39,986 39,999 40,000 40,006 39,999 39,961 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.00% 10.24% 4.51% 9.76% 8.52% 9.35% 9.62% -
ROE 14.71% 14.91% 6.23% 12.78% 10.95% 11.29% 11.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 301.44 291.10 259.86 242.30 236.64 218.55 214.64 25.33%
EPS 30.15 29.82 11.72 23.65 20.16 20.44 20.64 28.65%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.05 2.00 1.88 1.85 1.84 1.81 1.77 10.25%
Adjusted Per Share Value based on latest NOSH - 39,988
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 90.44 87.30 77.96 72.69 71.00 65.57 64.33 25.41%
EPS 9.05 8.94 3.52 7.09 6.05 6.13 6.19 28.72%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.6151 0.5998 0.564 0.555 0.5521 0.543 0.5305 10.33%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.59 1.09 0.56 0.56 0.55 0.50 0.54 -
P/RPS 0.53 0.37 0.22 0.23 0.23 0.23 0.25 64.80%
P/EPS 5.27 3.66 4.78 2.37 2.73 2.45 2.62 59.14%
EY 18.96 27.36 20.93 42.23 36.64 40.86 38.22 -37.25%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.78 0.55 0.30 0.30 0.30 0.28 0.31 84.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 -
Price 1.58 1.50 0.60 0.56 0.54 0.54 0.54 -
P/RPS 0.52 0.52 0.23 0.23 0.23 0.25 0.25 62.72%
P/EPS 5.24 5.03 5.12 2.37 2.68 2.64 2.62 58.53%
EY 19.08 19.88 19.53 42.23 37.31 37.83 38.22 -36.99%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.32 0.30 0.29 0.30 0.31 83.10%

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