[WEIDA] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -12.87%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 115,216 123,914 131,045 136,431 131,475 123,355 116,459 -0.71%
PBT 15,733 17,949 21,756 23,169 24,364 20,294 17,359 -6.35%
Tax -4,104 -5,536 -8,665 -9,932 -9,171 -7,947 -4,900 -11.15%
NP 11,629 12,413 13,091 13,237 15,193 12,347 12,459 -4.49%
-
NP to SH 11,095 12,413 13,091 13,237 15,193 12,347 12,459 -7.44%
-
Tax Rate 26.09% 30.84% 39.83% 42.87% 37.64% 39.16% 28.23% -
Total Cost 103,587 111,501 117,954 123,194 116,282 111,008 104,000 -0.26%
-
Net Worth 101,584 98,566 92,114 80,056 79,960 79,951 79,974 17.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 101,584 98,566 92,114 80,056 79,960 79,951 79,974 17.30%
NOSH 133,663 133,197 133,499 40,028 39,980 39,975 39,987 123.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.09% 10.02% 9.99% 9.70% 11.56% 10.01% 10.70% -
ROE 10.92% 12.59% 14.21% 16.53% 19.00% 15.44% 15.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 86.20 93.03 98.16 340.84 328.85 308.57 291.24 -55.62%
EPS 8.30 9.32 9.81 33.07 38.00 30.89 31.16 -58.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.69 2.00 2.00 2.00 2.00 -47.56%
Adjusted Per Share Value based on latest NOSH - 40,028
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 86.41 92.94 98.28 102.32 98.61 92.52 87.34 -0.71%
EPS 8.32 9.31 9.82 9.93 11.39 9.26 9.34 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7619 0.7393 0.6909 0.6004 0.5997 0.5996 0.5998 17.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.40 1.55 1.49 1.58 1.62 1.59 -
P/RPS 1.28 1.50 1.58 0.44 0.48 0.52 0.55 75.70%
P/EPS 13.25 15.02 15.81 4.51 4.16 5.25 5.10 89.09%
EY 7.55 6.66 6.33 22.19 24.05 19.07 19.60 -47.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.89 2.25 0.75 0.79 0.81 0.80 48.71%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 23/11/04 30/08/04 26/05/04 25/02/04 -
Price 0.96 1.18 1.50 1.65 1.49 1.51 1.58 -
P/RPS 1.11 1.27 1.53 0.48 0.45 0.49 0.54 61.73%
P/EPS 11.57 12.66 15.30 4.99 3.92 4.89 5.07 73.42%
EY 8.65 7.90 6.54 20.04 25.50 20.45 19.72 -42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.59 2.17 0.83 0.75 0.76 0.79 36.54%

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