[WEIDA] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 57.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 85,026 77,948 62,946 63,623 43,596 29,231 20,467 159.09%
PBT 9,738 7,342 5,728 5,779 3,746 2,983 3,044 117.57%
Tax -3,303 -2,576 -1,487 -1,815 -1,213 -809 -870 143.96%
NP 6,435 4,766 4,241 3,964 2,533 2,174 2,174 106.56%
-
NP to SH 6,435 4,766 4,197 3,920 2,489 2,130 2,174 106.56%
-
Tax Rate 33.92% 35.09% 25.96% 31.41% 32.38% 27.12% 28.58% -
Total Cost 78,591 73,182 58,705 59,659 41,063 27,057 18,293 164.98%
-
Net Worth 70,731 39,939 67,172 65,154 65,018 65,199 33,894 63.52%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 2,000 2,000 2,000 2,000 - -
Div Payout % - - 47.65% 51.02% 80.35% 93.90% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 70,731 39,939 67,172 65,154 65,018 65,199 33,894 63.52%
NOSH 39,961 39,939 39,983 39,972 39,888 40,000 33,894 11.63%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.57% 6.11% 6.74% 6.23% 5.81% 7.44% 10.62% -
ROE 9.10% 11.93% 6.25% 6.02% 3.83% 3.27% 6.41% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 212.77 195.17 157.43 159.17 109.29 73.08 60.38 132.10%
EPS 16.10 11.93 10.50 9.81 6.24 5.33 6.41 85.08%
DPS 0.00 0.00 5.00 5.00 5.01 5.00 0.00 -
NAPS 1.77 1.00 1.68 1.63 1.63 1.63 1.00 46.47%
Adjusted Per Share Value based on latest NOSH - 39,972
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 63.77 58.46 47.21 47.72 32.70 21.92 15.35 159.10%
EPS 4.83 3.57 3.15 2.94 1.87 1.60 1.63 106.71%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.5305 0.2995 0.5038 0.4887 0.4876 0.489 0.2542 63.52%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 - -
Price 0.54 0.57 0.58 0.42 0.44 0.43 0.00 -
P/RPS 0.25 0.29 0.37 0.26 0.40 0.59 0.00 -
P/EPS 3.35 4.78 5.53 4.28 7.05 8.08 0.00 -
EY 29.82 20.94 18.10 23.35 14.18 12.38 0.00 -
DY 0.00 0.00 8.62 11.91 11.40 11.63 0.00 -
P/NAPS 0.31 0.57 0.35 0.26 0.27 0.26 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 26/02/02 29/11/01 - - - -
Price 0.54 0.54 0.48 0.53 0.00 0.00 0.00 -
P/RPS 0.25 0.28 0.30 0.33 0.00 0.00 0.00 -
P/EPS 3.35 4.53 4.57 5.40 0.00 0.00 0.00 -
EY 29.82 22.10 21.87 18.50 0.00 0.00 0.00 -
DY 0.00 0.00 10.42 9.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.29 0.33 0.00 0.00 0.00 -

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