[WEIDA] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -0.9%
YoY- 32.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 131,045 136,431 131,475 123,355 116,459 111,411 101,464 18.50%
PBT 21,756 23,169 24,364 20,294 17,359 13,938 10,944 57.77%
Tax -8,665 -9,932 -9,171 -7,947 -4,900 -2,738 -2,476 129.63%
NP 13,091 13,237 15,193 12,347 12,459 11,200 8,468 33.52%
-
NP to SH 13,091 13,237 15,193 12,347 12,459 11,200 8,468 33.52%
-
Tax Rate 39.83% 42.87% 37.64% 39.16% 28.23% 19.64% 22.62% -
Total Cost 117,954 123,194 116,282 111,008 104,000 100,211 92,996 17.08%
-
Net Worth 92,114 80,056 79,960 79,951 79,974 79,966 75,199 14.41%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 92,114 80,056 79,960 79,951 79,974 79,966 75,199 14.41%
NOSH 133,499 40,028 39,980 39,975 39,987 39,983 39,999 122.51%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.99% 9.70% 11.56% 10.01% 10.70% 10.05% 8.35% -
ROE 14.21% 16.53% 19.00% 15.44% 15.58% 14.01% 11.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 98.16 340.84 328.85 308.57 291.24 278.64 253.66 -46.74%
EPS 9.81 33.07 38.00 30.89 31.16 28.01 21.17 -39.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 2.00 2.00 2.00 2.00 2.00 1.88 -48.58%
Adjusted Per Share Value based on latest NOSH - 39,975
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 98.28 102.32 98.61 92.52 87.34 83.56 76.10 18.49%
EPS 9.82 9.93 11.39 9.26 9.34 8.40 6.35 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6909 0.6004 0.5997 0.5996 0.5998 0.5998 0.564 14.41%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.55 1.49 1.58 1.62 1.59 1.09 0.56 -
P/RPS 1.58 0.44 0.48 0.52 0.55 0.39 0.22 270.02%
P/EPS 15.81 4.51 4.16 5.25 5.10 3.89 2.65 227.16%
EY 6.33 22.19 24.05 19.07 19.60 25.70 37.80 -69.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.75 0.79 0.81 0.80 0.55 0.30 280.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 30/08/04 26/05/04 25/02/04 28/11/03 26/08/03 -
Price 1.50 1.65 1.49 1.51 1.58 1.50 0.60 -
P/RPS 1.53 0.48 0.45 0.49 0.54 0.54 0.24 241.88%
P/EPS 15.30 4.99 3.92 4.89 5.07 5.35 2.83 206.46%
EY 6.54 20.04 25.50 20.45 19.72 18.67 35.28 -67.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.83 0.75 0.76 0.79 0.75 0.32 256.19%

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