[WEIDA] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -9.18%
YoY- 31.59%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 123,355 116,459 111,411 101,464 96,921 94,770 87,266 25.92%
PBT 20,294 17,359 13,938 10,944 11,783 10,335 10,725 52.92%
Tax -7,947 -4,900 -2,738 -2,476 -2,459 -3,900 -3,663 67.50%
NP 12,347 12,459 11,200 8,468 9,324 6,435 7,062 45.08%
-
NP to SH 12,347 12,459 11,200 8,468 9,324 6,435 7,062 45.08%
-
Tax Rate 39.16% 28.23% 19.64% 22.62% 20.87% 37.74% 34.15% -
Total Cost 111,008 104,000 100,211 92,996 87,597 88,335 80,204 24.17%
-
Net Worth 79,951 79,974 79,966 75,199 73,978 73,640 72,470 6.76%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 79,951 79,974 79,966 75,199 73,978 73,640 72,470 6.76%
NOSH 39,975 39,987 39,983 39,999 39,988 40,021 40,038 -0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.01% 10.70% 10.05% 8.35% 9.62% 6.79% 8.09% -
ROE 15.44% 15.58% 14.01% 11.26% 12.60% 8.74% 9.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 308.57 291.24 278.64 253.66 242.37 236.80 217.95 26.05%
EPS 30.89 31.16 28.01 21.17 23.32 16.08 17.64 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 1.88 1.85 1.84 1.81 6.87%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 92.52 87.34 83.56 76.10 72.69 71.08 65.45 25.92%
EPS 9.26 9.34 8.40 6.35 6.99 4.83 5.30 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5996 0.5998 0.5998 0.564 0.5548 0.5523 0.5435 6.76%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.62 1.59 1.09 0.56 0.56 0.55 0.50 -
P/RPS 0.52 0.55 0.39 0.22 0.23 0.23 0.23 72.17%
P/EPS 5.25 5.10 3.89 2.65 2.40 3.42 2.83 50.92%
EY 19.07 19.60 25.70 37.80 41.64 29.23 35.28 -33.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.55 0.30 0.30 0.30 0.28 102.89%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 -
Price 1.51 1.58 1.50 0.60 0.56 0.54 0.54 -
P/RPS 0.49 0.54 0.54 0.24 0.23 0.23 0.25 56.55%
P/EPS 4.89 5.07 5.35 2.83 2.40 3.36 3.06 36.64%
EY 20.45 19.72 18.67 35.28 41.64 29.78 32.66 -26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.75 0.32 0.30 0.29 0.30 85.73%

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