[WEIDA] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -1.1%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 108,744 115,216 123,914 131,045 136,431 131,475 123,355 -8.05%
PBT 14,038 15,733 17,949 21,756 23,169 24,364 20,294 -21.76%
Tax -3,506 -4,104 -5,536 -8,665 -9,932 -9,171 -7,947 -42.01%
NP 10,532 11,629 12,413 13,091 13,237 15,193 12,347 -10.04%
-
NP to SH 10,456 11,095 12,413 13,091 13,237 15,193 12,347 -10.48%
-
Tax Rate 24.98% 26.09% 30.84% 39.83% 42.87% 37.64% 39.16% -
Total Cost 98,212 103,587 111,501 117,954 123,194 116,282 111,008 -7.83%
-
Net Worth 103,763 101,584 98,566 92,114 80,056 79,960 79,951 18.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,763 101,584 98,566 92,114 80,056 79,960 79,951 18.96%
NOSH 133,030 133,663 133,197 133,499 40,028 39,980 39,975 122.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.69% 10.09% 10.02% 9.99% 9.70% 11.56% 10.01% -
ROE 10.08% 10.92% 12.59% 14.21% 16.53% 19.00% 15.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.74 86.20 93.03 98.16 340.84 328.85 308.57 -58.72%
EPS 7.86 8.30 9.32 9.81 33.07 38.00 30.89 -59.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.74 0.69 2.00 2.00 2.00 -46.58%
Adjusted Per Share Value based on latest NOSH - 133,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.56 86.41 92.94 98.28 102.32 98.61 92.52 -8.05%
EPS 7.84 8.32 9.31 9.82 9.93 11.39 9.26 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7782 0.7619 0.7393 0.6909 0.6004 0.5997 0.5996 18.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 1.10 1.40 1.55 1.49 1.58 1.62 -
P/RPS 1.10 1.28 1.50 1.58 0.44 0.48 0.52 64.71%
P/EPS 11.45 13.25 15.02 15.81 4.51 4.16 5.25 68.09%
EY 8.73 7.55 6.66 6.33 22.19 24.05 19.07 -40.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.45 1.89 2.25 0.75 0.79 0.81 26.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 31/05/05 28/02/05 23/11/04 30/08/04 26/05/04 -
Price 0.64 0.96 1.18 1.50 1.65 1.49 1.51 -
P/RPS 0.78 1.11 1.27 1.53 0.48 0.45 0.49 36.29%
P/EPS 8.14 11.57 12.66 15.30 4.99 3.92 4.89 40.41%
EY 12.28 8.65 7.90 6.54 20.04 25.50 20.45 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.26 1.59 2.17 0.83 0.75 0.76 5.19%

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