[WEIDA] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -8.88%
YoY- 53.32%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,411 101,464 96,921 94,770 87,266 85,026 77,948 26.85%
PBT 13,938 10,944 11,783 10,335 10,725 9,738 7,342 53.25%
Tax -2,738 -2,476 -2,459 -3,900 -3,663 -3,303 -2,576 4.14%
NP 11,200 8,468 9,324 6,435 7,062 6,435 4,766 76.66%
-
NP to SH 11,200 8,468 9,324 6,435 7,062 6,435 4,766 76.66%
-
Tax Rate 19.64% 22.62% 20.87% 37.74% 34.15% 33.92% 35.09% -
Total Cost 100,211 92,996 87,597 88,335 80,204 78,591 73,182 23.28%
-
Net Worth 79,966 75,199 73,978 73,640 72,470 70,731 39,939 58.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,966 75,199 73,978 73,640 72,470 70,731 39,939 58.78%
NOSH 39,983 39,999 39,988 40,021 40,038 39,961 39,939 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.05% 8.35% 9.62% 6.79% 8.09% 7.57% 6.11% -
ROE 14.01% 11.26% 12.60% 8.74% 9.74% 9.10% 11.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 278.64 253.66 242.37 236.80 217.95 212.77 195.17 26.76%
EPS 28.01 21.17 23.32 16.08 17.64 16.10 11.93 76.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.88 1.85 1.84 1.81 1.77 1.00 58.67%
Adjusted Per Share Value based on latest NOSH - 40,021
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.56 76.10 72.69 71.08 65.45 63.77 58.46 26.86%
EPS 8.40 6.35 6.99 4.83 5.30 4.83 3.57 76.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.564 0.5548 0.5523 0.5435 0.5305 0.2995 58.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.09 0.56 0.56 0.55 0.50 0.54 0.57 -
P/RPS 0.39 0.22 0.23 0.23 0.23 0.25 0.29 21.81%
P/EPS 3.89 2.65 2.40 3.42 2.83 3.35 4.78 -12.82%
EY 25.70 37.80 41.64 29.23 35.28 29.82 20.94 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.30 0.30 0.30 0.28 0.31 0.57 -2.35%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 29/05/02 -
Price 1.50 0.60 0.56 0.54 0.54 0.54 0.54 -
P/RPS 0.54 0.24 0.23 0.23 0.25 0.25 0.28 54.87%
P/EPS 5.35 2.83 2.40 3.36 3.06 3.35 4.53 11.71%
EY 18.67 35.28 41.64 29.78 32.66 29.82 22.10 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.32 0.30 0.29 0.30 0.31 0.54 24.45%

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