[WEIDA] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 44.9%
YoY- 95.64%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 116,459 111,411 101,464 96,921 94,770 87,266 85,026 23.26%
PBT 17,359 13,938 10,944 11,783 10,335 10,725 9,738 46.86%
Tax -4,900 -2,738 -2,476 -2,459 -3,900 -3,663 -3,303 29.98%
NP 12,459 11,200 8,468 9,324 6,435 7,062 6,435 55.15%
-
NP to SH 12,459 11,200 8,468 9,324 6,435 7,062 6,435 55.15%
-
Tax Rate 28.23% 19.64% 22.62% 20.87% 37.74% 34.15% 33.92% -
Total Cost 104,000 100,211 92,996 87,597 88,335 80,204 78,591 20.47%
-
Net Worth 79,974 79,966 75,199 73,978 73,640 72,470 70,731 8.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 79,974 79,966 75,199 73,978 73,640 72,470 70,731 8.50%
NOSH 39,987 39,983 39,999 39,988 40,021 40,038 39,961 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.70% 10.05% 8.35% 9.62% 6.79% 8.09% 7.57% -
ROE 15.58% 14.01% 11.26% 12.60% 8.74% 9.74% 9.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 291.24 278.64 253.66 242.37 236.80 217.95 212.77 23.20%
EPS 31.16 28.01 21.17 23.32 16.08 17.64 16.10 55.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.88 1.85 1.84 1.81 1.77 8.46%
Adjusted Per Share Value based on latest NOSH - 39,988
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 87.34 83.56 76.10 72.69 71.08 65.45 63.77 23.25%
EPS 9.34 8.40 6.35 6.99 4.83 5.30 4.83 55.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.5998 0.564 0.5548 0.5523 0.5435 0.5305 8.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.59 1.09 0.56 0.56 0.55 0.50 0.54 -
P/RPS 0.55 0.39 0.22 0.23 0.23 0.23 0.25 68.91%
P/EPS 5.10 3.89 2.65 2.40 3.42 2.83 3.35 32.23%
EY 19.60 25.70 37.80 41.64 29.23 35.28 29.82 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.30 0.30 0.30 0.28 0.31 87.81%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 25/11/02 29/08/02 -
Price 1.58 1.50 0.60 0.56 0.54 0.54 0.54 -
P/RPS 0.54 0.54 0.24 0.23 0.23 0.25 0.25 66.86%
P/EPS 5.07 5.35 2.83 2.40 3.36 3.06 3.35 31.71%
EY 19.72 18.67 35.28 41.64 29.78 32.66 29.82 -24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.32 0.30 0.29 0.30 0.31 86.25%

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