[WEIDA] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -5.76%
YoY- -21.01%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 155,905 132,189 115,714 108,744 115,216 123,914 131,045 12.31%
PBT 15,159 14,237 12,248 14,038 15,733 17,949 21,756 -21.45%
Tax -5,552 -5,187 -2,646 -3,506 -4,104 -5,536 -8,665 -25.73%
NP 9,607 9,050 9,602 10,532 11,629 12,413 13,091 -18.68%
-
NP to SH 10,124 8,567 9,683 10,456 11,095 12,413 13,091 -15.78%
-
Tax Rate 36.63% 36.43% 21.60% 24.98% 26.09% 30.84% 39.83% -
Total Cost 146,298 123,139 106,112 98,212 103,587 111,501 117,954 15.48%
-
Net Worth 110,762 106,761 110,871 103,763 101,584 98,566 92,114 13.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 110,762 106,761 110,871 103,763 101,584 98,566 92,114 13.11%
NOSH 133,448 133,451 133,580 133,030 133,663 133,197 133,499 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.16% 6.85% 8.30% 9.69% 10.09% 10.02% 9.99% -
ROE 9.14% 8.02% 8.73% 10.08% 10.92% 12.59% 14.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 116.83 99.05 86.63 81.74 86.20 93.03 98.16 12.34%
EPS 7.59 6.42 7.25 7.86 8.30 9.32 9.81 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.83 0.78 0.76 0.74 0.69 13.14%
Adjusted Per Share Value based on latest NOSH - 133,030
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 116.93 99.14 86.79 81.56 86.41 92.94 98.28 12.31%
EPS 7.59 6.43 7.26 7.84 8.32 9.31 9.82 -15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8307 0.8007 0.8315 0.7782 0.7619 0.7393 0.6909 13.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.72 0.60 0.90 1.10 1.40 1.55 -
P/RPS 0.53 0.73 0.69 1.10 1.28 1.50 1.58 -51.81%
P/EPS 8.17 11.22 8.28 11.45 13.25 15.02 15.81 -35.68%
EY 12.24 8.92 12.08 8.73 7.55 6.66 6.33 55.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.72 1.15 1.45 1.89 2.25 -52.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.50 0.64 0.63 0.64 0.96 1.18 1.50 -
P/RPS 0.43 0.65 0.73 0.78 1.11 1.27 1.53 -57.19%
P/EPS 6.59 9.97 8.69 8.14 11.57 12.66 15.30 -43.05%
EY 15.17 10.03 11.51 12.28 8.65 7.90 6.54 75.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.76 0.82 1.26 1.59 2.17 -57.65%

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