[WEIDA] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -7.39%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 169,901 155,905 132,189 115,714 108,744 115,216 123,914 23.39%
PBT 17,281 15,159 14,237 12,248 14,038 15,733 17,949 -2.49%
Tax -6,264 -5,552 -5,187 -2,646 -3,506 -4,104 -5,536 8.57%
NP 11,017 9,607 9,050 9,602 10,532 11,629 12,413 -7.63%
-
NP to SH 10,906 10,124 8,567 9,683 10,456 11,095 12,413 -8.25%
-
Tax Rate 36.25% 36.63% 36.43% 21.60% 24.98% 26.09% 30.84% -
Total Cost 158,884 146,298 123,139 106,112 98,212 103,587 111,501 26.60%
-
Net Worth 113,473 110,762 106,761 110,871 103,763 101,584 98,566 9.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 113,473 110,762 106,761 110,871 103,763 101,584 98,566 9.83%
NOSH 133,497 133,448 133,451 133,580 133,030 133,663 133,197 0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.48% 6.16% 6.85% 8.30% 9.69% 10.09% 10.02% -
ROE 9.61% 9.14% 8.02% 8.73% 10.08% 10.92% 12.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 127.27 116.83 99.05 86.63 81.74 86.20 93.03 23.21%
EPS 8.17 7.59 6.42 7.25 7.86 8.30 9.32 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.80 0.83 0.78 0.76 0.74 9.67%
Adjusted Per Share Value based on latest NOSH - 133,580
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 127.43 116.93 99.14 86.79 81.56 86.41 92.94 23.39%
EPS 8.18 7.59 6.43 7.26 7.84 8.32 9.31 -8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8511 0.8307 0.8007 0.8315 0.7782 0.7619 0.7393 9.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.51 0.62 0.72 0.60 0.90 1.10 1.40 -
P/RPS 0.40 0.53 0.73 0.69 1.10 1.28 1.50 -58.53%
P/EPS 6.24 8.17 11.22 8.28 11.45 13.25 15.02 -44.29%
EY 16.02 12.24 8.92 12.08 8.73 7.55 6.66 79.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.90 0.72 1.15 1.45 1.89 -53.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 30/05/06 28/02/06 28/11/05 30/08/05 31/05/05 -
Price 0.53 0.50 0.64 0.63 0.64 0.96 1.18 -
P/RPS 0.42 0.43 0.65 0.73 0.78 1.11 1.27 -52.14%
P/EPS 6.49 6.59 9.97 8.69 8.14 11.57 12.66 -35.92%
EY 15.41 15.17 10.03 11.51 12.28 8.65 7.90 56.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.80 0.76 0.82 1.26 1.59 -46.59%

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