[WEIDA] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 30.17%
YoY- 242.83%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 171,760 196,496 101,632 136,424 103,944 85,772 57,460 20.01%
PBT 14,976 20,384 16,696 25,560 9,280 12,636 3,052 30.34%
Tax -5,700 -5,220 -3,760 -9,488 -4,592 -4,388 -1,616 23.36%
NP 9,276 15,164 12,936 16,072 4,688 8,248 1,436 36.44%
-
NP to SH 8,764 17,028 10,800 16,072 4,688 8,248 1,436 35.16%
-
Tax Rate 38.06% 25.61% 22.52% 37.12% 49.48% 34.73% 52.95% -
Total Cost 162,484 181,332 88,696 120,352 99,256 77,524 56,024 19.40%
-
Net Worth 119,273 110,762 101,584 89,555 75,199 70,731 65,018 10.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 119,273 110,762 101,584 89,555 75,199 70,731 65,018 10.63%
NOSH 129,644 133,448 133,663 39,980 39,999 39,961 39,888 21.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.40% 7.72% 12.73% 11.78% 4.51% 9.62% 2.50% -
ROE 7.35% 15.37% 10.63% 17.95% 6.23% 11.66% 2.21% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 132.48 147.25 76.04 341.23 259.86 214.64 144.05 -1.38%
EPS 6.76 12.76 8.08 40.20 11.72 20.64 3.60 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.83 0.76 2.24 1.88 1.77 1.63 -9.08%
Adjusted Per Share Value based on latest NOSH - 39,980
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 128.82 147.37 76.22 102.32 77.96 64.33 43.10 20.00%
EPS 6.57 12.77 8.10 12.05 3.52 6.19 1.08 35.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8946 0.8307 0.7619 0.6717 0.564 0.5305 0.4876 10.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.85 0.62 1.10 1.58 0.56 0.54 0.44 -
P/RPS 0.64 0.42 1.45 0.46 0.22 0.25 0.31 12.83%
P/EPS 12.57 4.86 13.61 3.93 4.78 2.62 12.22 0.47%
EY 7.95 20.58 7.35 25.44 20.93 38.22 8.18 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.75 1.45 0.71 0.30 0.31 0.27 22.65%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 29/08/02 28/08/01 -
Price 0.86 0.50 0.96 1.49 0.60 0.54 0.47 -
P/RPS 0.65 0.34 1.26 0.44 0.23 0.25 0.33 11.95%
P/EPS 12.72 3.92 11.88 3.71 5.12 2.62 13.06 -0.43%
EY 7.86 25.52 8.42 26.98 19.53 38.22 7.66 0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 1.26 0.67 0.32 0.31 0.29 21.42%

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