[WEIDA] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -11.37%
YoY- -25.58%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 32,214 25,986 25,917 27,294 22,267 21,443 23,766 22.45%
PBT 6,014 2,320 3,001 2,603 3,020 3,159 1,553 146.39%
Tax -1,224 -1,148 413 -779 -962 -1,097 -894 23.27%
NP 4,790 1,172 3,414 1,824 2,058 2,062 659 274.77%
-
NP to SH 4,790 1,172 3,414 1,824 2,058 2,062 659 274.77%
-
Tax Rate 20.35% 49.48% -13.76% 29.93% 31.85% 34.73% 57.57% -
Total Cost 27,424 24,814 22,503 25,470 20,209 19,381 23,107 12.08%
-
Net Worth 79,966 75,199 73,978 73,640 72,470 70,731 68,296 11.07%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,966 75,199 73,978 73,640 72,470 70,731 68,296 11.07%
NOSH 39,983 39,999 39,988 40,021 40,038 39,961 39,939 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.87% 4.51% 13.17% 6.68% 9.24% 9.62% 2.77% -
ROE 5.99% 1.56% 4.61% 2.48% 2.84% 2.92% 0.96% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 80.57 64.97 64.81 68.20 55.61 53.66 59.51 22.36%
EPS 11.98 2.93 8.54 4.56 5.14 5.16 1.65 274.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.88 1.85 1.84 1.81 1.77 1.71 10.99%
Adjusted Per Share Value based on latest NOSH - 40,021
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.16 19.49 19.44 20.47 16.70 16.08 17.82 22.47%
EPS 3.59 0.88 2.56 1.37 1.54 1.55 0.49 276.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.564 0.5548 0.5523 0.5435 0.5305 0.5122 11.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.09 0.56 0.56 0.55 0.50 0.54 0.57 -
P/RPS 1.35 0.86 0.86 0.81 0.90 1.01 0.96 25.49%
P/EPS 9.10 19.11 6.56 12.07 9.73 10.47 34.55 -58.87%
EY 10.99 5.23 15.25 8.29 10.28 9.56 2.89 143.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.30 0.30 0.30 0.28 0.31 0.33 40.52%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 -
Price 1.50 0.60 0.56 0.54 0.54 0.54 0.54 -
P/RPS 1.86 0.92 0.86 0.79 0.97 1.01 0.91 60.98%
P/EPS 12.52 20.48 6.56 11.85 10.51 10.47 32.73 -47.27%
EY 7.99 4.88 15.25 8.44 9.52 9.56 3.06 89.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.32 0.30 0.29 0.30 0.31 0.32 76.35%

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