[WEIDA] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 308.7%
YoY- 132.75%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 34,106 32,813 32,342 32,214 25,986 25,917 27,294 16.02%
PBT 6,390 5,936 6,024 6,014 2,320 3,001 2,603 82.07%
Tax -2,372 -2,634 -2,941 -1,224 -1,148 413 -779 110.22%
NP 4,018 3,302 3,083 4,790 1,172 3,414 1,824 69.38%
-
NP to SH 4,018 3,302 3,083 4,790 1,172 3,414 1,824 69.38%
-
Tax Rate 37.12% 44.37% 48.82% 20.35% 49.48% -13.76% 29.93% -
Total Cost 30,088 29,511 29,259 27,424 24,814 22,503 25,470 11.76%
-
Net Worth 89,555 85,548 79,974 79,966 75,199 73,978 73,640 13.94%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 89,555 85,548 79,974 79,966 75,199 73,978 73,640 13.94%
NOSH 39,980 39,975 39,987 39,983 39,999 39,988 40,021 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.78% 10.06% 9.53% 14.87% 4.51% 13.17% 6.68% -
ROE 4.49% 3.86% 3.86% 5.99% 1.56% 4.61% 2.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 85.31 82.08 80.88 80.57 64.97 64.81 68.20 16.10%
EPS 10.05 8.26 2.31 11.98 2.93 8.54 4.56 69.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.24 2.14 2.00 2.00 1.88 1.85 1.84 14.02%
Adjusted Per Share Value based on latest NOSH - 39,983
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.58 24.61 24.26 24.16 19.49 19.44 20.47 16.03%
EPS 3.01 2.48 2.31 3.59 0.88 2.56 1.37 69.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6717 0.6416 0.5998 0.5998 0.564 0.5548 0.5523 13.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.58 1.62 1.59 1.09 0.56 0.56 0.55 -
P/RPS 1.85 1.97 1.97 1.35 0.86 0.86 0.81 73.51%
P/EPS 15.72 19.61 20.62 9.10 19.11 6.56 12.07 19.27%
EY 6.36 5.10 4.85 10.99 5.23 15.25 8.29 -16.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.80 0.55 0.30 0.30 0.30 77.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 -
Price 1.49 1.51 1.58 1.50 0.60 0.56 0.54 -
P/RPS 1.75 1.84 1.95 1.86 0.92 0.86 0.79 70.01%
P/EPS 14.83 18.28 20.49 12.52 20.48 6.56 11.85 16.14%
EY 6.74 5.47 4.88 7.99 4.88 15.25 8.44 -13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.79 0.75 0.32 0.30 0.29 74.85%

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