[WEIDA] YoY Annual (Unaudited) 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
YoY- 93.04%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 132,709 123,846 123,255 96,921 77,848 60,356 0 -
PBT 13,946 17,949 20,294 11,782 7,342 8,782 0 -
Tax -5,188 -5,536 -7,947 -2,323 -2,442 -2,133 0 -
NP 8,758 12,413 12,347 9,459 4,900 6,649 0 -
-
NP to SH 8,351 12,413 12,347 9,459 4,900 6,649 0 -
-
Tax Rate 37.20% 30.84% 39.16% 19.72% 33.26% 24.29% - -
Total Cost 123,951 111,433 110,908 87,462 72,948 53,707 0 -
-
Net Worth 106,587 99,997 85,593 74,000 68,400 63,941 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 1,200 - - - -
Div Payout % - - - 12.69% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 106,587 99,997 85,593 74,000 68,400 63,941 0 -
NOSH 133,234 133,329 39,996 40,000 40,000 40,006 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.60% 10.02% 10.02% 9.76% 6.29% 11.02% 0.00% -
ROE 7.83% 12.41% 14.43% 12.78% 7.16% 10.40% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 99.61 92.89 308.16 242.30 194.62 150.87 0.00 -
EPS 6.26 9.31 30.87 23.65 12.25 16.62 0.00 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 2.14 1.85 1.71 1.5983 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,988
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 99.53 92.88 92.44 72.69 58.39 45.27 0.00 -
EPS 6.26 9.31 9.26 7.09 3.68 4.99 0.00 -
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.7994 0.75 0.6419 0.555 0.513 0.4796 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.72 1.40 1.62 0.56 0.57 0.43 0.00 -
P/RPS 0.72 1.51 0.53 0.23 0.29 0.29 0.00 -
P/EPS 11.49 15.04 5.25 2.37 4.65 2.59 0.00 -
EY 8.71 6.65 19.06 42.23 21.49 38.65 0.00 -
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.90 1.87 0.76 0.30 0.33 0.27 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 26/05/04 30/05/03 29/05/02 07/06/01 - -
Price 0.64 1.18 1.51 0.56 0.54 0.44 0.00 -
P/RPS 0.64 1.27 0.49 0.23 0.28 0.29 0.00 -
P/EPS 10.21 12.67 4.89 2.37 4.41 2.65 0.00 -
EY 9.79 7.89 20.44 42.23 22.69 37.77 0.00 -
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.80 1.57 0.71 0.30 0.32 0.28 0.00 -

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