[WEIDA] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 9.74%
YoY- 80.15%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 101,464 96,921 94,770 87,266 85,026 77,948 62,946 37.59%
PBT 10,944 11,783 10,335 10,725 9,738 7,342 5,728 54.15%
Tax -2,476 -2,459 -3,900 -3,663 -3,303 -2,576 -1,487 40.61%
NP 8,468 9,324 6,435 7,062 6,435 4,766 4,241 58.76%
-
NP to SH 8,468 9,324 6,435 7,062 6,435 4,766 4,197 59.87%
-
Tax Rate 22.62% 20.87% 37.74% 34.15% 33.92% 35.09% 25.96% -
Total Cost 92,996 87,597 88,335 80,204 78,591 73,182 58,705 36.00%
-
Net Worth 75,199 73,978 73,640 72,470 70,731 39,939 67,172 7.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 2,000 -
Div Payout % - - - - - - 47.65% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 75,199 73,978 73,640 72,470 70,731 39,939 67,172 7.83%
NOSH 39,999 39,988 40,021 40,038 39,961 39,939 39,983 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.35% 9.62% 6.79% 8.09% 7.57% 6.11% 6.74% -
ROE 11.26% 12.60% 8.74% 9.74% 9.10% 11.93% 6.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 253.66 242.37 236.80 217.95 212.77 195.17 157.43 37.55%
EPS 21.17 23.32 16.08 17.64 16.10 11.93 10.50 59.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.88 1.85 1.84 1.81 1.77 1.00 1.68 7.80%
Adjusted Per Share Value based on latest NOSH - 40,038
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 76.10 72.69 71.08 65.45 63.77 58.46 47.21 37.59%
EPS 6.35 6.99 4.83 5.30 4.83 3.57 3.15 59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.564 0.5548 0.5523 0.5435 0.5305 0.2995 0.5038 7.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.56 0.55 0.50 0.54 0.57 0.58 -
P/RPS 0.22 0.23 0.23 0.23 0.25 0.29 0.37 -29.35%
P/EPS 2.65 2.40 3.42 2.83 3.35 4.78 5.53 -38.84%
EY 37.80 41.64 29.23 35.28 29.82 20.94 18.10 63.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.62 -
P/NAPS 0.30 0.30 0.30 0.28 0.31 0.57 0.35 -9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 26/02/02 -
Price 0.60 0.56 0.54 0.54 0.54 0.54 0.48 -
P/RPS 0.24 0.23 0.23 0.25 0.25 0.28 0.30 -13.85%
P/EPS 2.83 2.40 3.36 3.06 3.35 4.53 4.57 -27.41%
EY 35.28 41.64 29.78 32.66 29.82 22.10 21.87 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.42 -
P/NAPS 0.32 0.30 0.29 0.30 0.31 0.54 0.29 6.80%

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