[WEIDA] QoQ TTM Result on 30-Jun-2002 [#1]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 35.02%
YoY- 158.54%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,921 94,770 87,266 85,026 77,948 62,946 63,623 32.42%
PBT 11,783 10,335 10,725 9,738 7,342 5,728 5,779 60.86%
Tax -2,459 -3,900 -3,663 -3,303 -2,576 -1,487 -1,815 22.46%
NP 9,324 6,435 7,062 6,435 4,766 4,241 3,964 76.95%
-
NP to SH 9,324 6,435 7,062 6,435 4,766 4,197 3,920 78.28%
-
Tax Rate 20.87% 37.74% 34.15% 33.92% 35.09% 25.96% 31.41% -
Total Cost 87,597 88,335 80,204 78,591 73,182 58,705 59,659 29.21%
-
Net Worth 73,978 73,640 72,470 70,731 39,939 67,172 65,154 8.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 2,000 2,000 -
Div Payout % - - - - - 47.65% 51.02% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 73,978 73,640 72,470 70,731 39,939 67,172 65,154 8.84%
NOSH 39,988 40,021 40,038 39,961 39,939 39,983 39,972 0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.62% 6.79% 8.09% 7.57% 6.11% 6.74% 6.23% -
ROE 12.60% 8.74% 9.74% 9.10% 11.93% 6.25% 6.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 242.37 236.80 217.95 212.77 195.17 157.43 159.17 32.39%
EPS 23.32 16.08 17.64 16.10 11.93 10.50 9.81 78.21%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.85 1.84 1.81 1.77 1.00 1.68 1.63 8.81%
Adjusted Per Share Value based on latest NOSH - 39,961
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.69 71.08 65.45 63.77 58.46 47.21 47.72 32.42%
EPS 6.99 4.83 5.30 4.83 3.57 3.15 2.94 78.23%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.5548 0.5523 0.5435 0.5305 0.2995 0.5038 0.4887 8.83%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.56 0.55 0.50 0.54 0.57 0.58 0.42 -
P/RPS 0.23 0.23 0.23 0.25 0.29 0.37 0.26 -7.85%
P/EPS 2.40 3.42 2.83 3.35 4.78 5.53 4.28 -32.02%
EY 41.64 29.23 35.28 29.82 20.94 18.10 23.35 47.10%
DY 0.00 0.00 0.00 0.00 0.00 8.62 11.91 -
P/NAPS 0.30 0.30 0.28 0.31 0.57 0.35 0.26 10.01%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 26/02/02 29/11/01 -
Price 0.56 0.54 0.54 0.54 0.54 0.48 0.53 -
P/RPS 0.23 0.23 0.25 0.25 0.28 0.30 0.33 -21.40%
P/EPS 2.40 3.36 3.06 3.35 4.53 4.57 5.40 -41.79%
EY 41.64 29.78 32.66 29.82 22.10 21.87 18.50 71.83%
DY 0.00 0.00 0.00 0.00 0.00 10.42 9.44 -
P/NAPS 0.30 0.29 0.30 0.31 0.54 0.29 0.33 -6.16%

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