[WEIDA] QoQ 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- 3.63%
YoY- -4.74%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
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 30,698 25,408 25,682 26,956 37,170 34,106 32,813 -4.34%
PBT 3,124 4,174 2,129 4,611 4,819 6,390 5,936 -34.78%
Tax -1,387 -940 495 -1,674 -1,985 -2,372 -2,634 -34.76%
NP 1,737 3,234 2,624 2,937 2,834 4,018 3,302 -34.80%
-
NP to SH 2,195 2,700 2,624 2,937 2,834 4,018 3,302 -23.81%
-
Tax Rate 44.40% 22.52% -23.25% 36.30% 41.19% 37.12% 44.37% -
Total Cost 28,961 22,174 23,058 24,019 34,336 30,088 29,511 -1.24%
-
Net Worth 103,763 101,584 98,566 92,114 92,465 89,555 85,548 13.72%
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 103,763 101,584 98,566 92,114 92,465 89,555 85,548 13.72%
NOSH 133,030 133,663 133,197 133,499 40,028 39,980 39,975 122.73%
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 5.66% 12.73% 10.22% 10.90% 7.62% 11.78% 10.06% -
ROE 2.12% 2.66% 2.66% 3.19% 3.06% 4.49% 3.86% -
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 23.08 19.01 19.28 20.19 92.86 85.31 82.08 -57.04%
EPS 1.65 2.02 1.97 2.20 7.08 10.05 8.26 -65.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.74 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 23.02 19.06 19.26 20.22 27.88 25.58 24.61 -4.35%
EPS 1.65 2.03 1.97 2.20 2.13 3.01 2.48 -23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7782 0.7619 0.7393 0.6909 0.6935 0.6717 0.6416 13.71%
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 3.90 5.79 7.26 7.68 1.60 1.85 1.97 57.59%
P/EPS 54.55 54.46 71.07 70.45 21.05 15.72 19.61 97.67%
EY 1.83 1.84 1.41 1.42 4.75 6.36 5.10 -49.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 1.89 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 2.77 5.05 6.12 7.43 1.78 1.75 1.84 31.32%
P/EPS 38.79 47.52 59.90 68.18 23.31 14.83 18.28 65.05%
EY 2.58 2.10 1.67 1.47 4.29 6.74 5.47 -39.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.26 1.59 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