[WEIDA] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -29.47%
YoY- -40.84%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 25,408 25,682 26,956 37,170 34,106 32,813 32,342 -14.87%
PBT 4,174 2,129 4,611 4,819 6,390 5,936 6,024 -21.71%
Tax -940 495 -1,674 -1,985 -2,372 -2,634 -2,941 -53.28%
NP 3,234 2,624 2,937 2,834 4,018 3,302 3,083 3.24%
-
NP to SH 2,700 2,624 2,937 2,834 4,018 3,302 3,083 -8.47%
-
Tax Rate 22.52% -23.25% 36.30% 41.19% 37.12% 44.37% 48.82% -
Total Cost 22,174 23,058 24,019 34,336 30,088 29,511 29,259 -16.89%
-
Net Worth 101,584 98,566 92,114 92,465 89,555 85,548 79,974 17.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 101,584 98,566 92,114 92,465 89,555 85,548 79,974 17.30%
NOSH 133,663 133,197 133,499 40,028 39,980 39,975 39,987 123.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.73% 10.22% 10.90% 7.62% 11.78% 10.06% 9.53% -
ROE 2.66% 2.66% 3.19% 3.06% 4.49% 3.86% 3.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.01 19.28 20.19 92.86 85.31 82.08 80.88 -61.94%
EPS 2.02 1.97 2.20 7.08 10.05 8.26 2.31 -8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.69 2.31 2.24 2.14 2.00 -47.56%
Adjusted Per Share Value based on latest NOSH - 40,028
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.06 19.26 20.22 27.88 25.58 24.61 24.26 -14.86%
EPS 2.03 1.97 2.20 2.13 3.01 2.48 2.31 -8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7619 0.7393 0.6909 0.6935 0.6717 0.6416 0.5998 17.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.40 1.55 1.49 1.58 1.62 1.59 -
P/RPS 5.79 7.26 7.68 1.60 1.85 1.97 1.97 105.31%
P/EPS 54.46 71.07 70.45 21.05 15.72 19.61 20.62 91.18%
EY 1.84 1.41 1.42 4.75 6.36 5.10 4.85 -47.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.89 2.25 0.65 0.71 0.76 0.80 48.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 23/11/04 30/08/04 26/05/04 25/02/04 -
Price 0.96 1.18 1.50 1.65 1.49 1.51 1.58 -
P/RPS 5.05 6.12 7.43 1.78 1.75 1.84 1.95 88.69%
P/EPS 47.52 59.90 68.18 23.31 14.83 18.28 20.49 75.29%
EY 2.10 1.67 1.47 4.29 6.74 5.47 4.88 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.59 2.17 0.71 0.67 0.71 0.79 36.54%

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