[WEIDA] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -12.99%
YoY- -32.8%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 187,256 171,760 196,496 101,632 136,424 103,944 85,772 13.88%
PBT 15,996 14,976 20,384 16,696 25,560 9,280 12,636 4.00%
Tax -3,556 -5,700 -5,220 -3,760 -9,488 -4,592 -4,388 -3.44%
NP 12,440 9,276 15,164 12,936 16,072 4,688 8,248 7.08%
-
NP to SH 11,796 8,764 17,028 10,800 16,072 4,688 8,248 6.13%
-
Tax Rate 22.23% 38.06% 25.61% 22.52% 37.12% 49.48% 34.73% -
Total Cost 174,816 162,484 181,332 88,696 120,352 99,256 77,524 14.49%
-
Net Worth 124,569 119,273 110,762 101,584 89,555 75,199 70,731 9.88%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 124,569 119,273 110,762 101,584 89,555 75,199 70,731 9.88%
NOSH 127,112 129,644 133,448 133,663 39,980 39,999 39,961 21.25%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.64% 5.40% 7.72% 12.73% 11.78% 4.51% 9.62% -
ROE 9.47% 7.35% 15.37% 10.63% 17.95% 6.23% 11.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 147.32 132.48 147.25 76.04 341.23 259.86 214.64 -6.07%
EPS 9.28 6.76 12.76 8.08 40.20 11.72 20.64 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.83 0.76 2.24 1.88 1.77 -9.37%
Adjusted Per Share Value based on latest NOSH - 133,663
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 140.44 128.82 147.37 76.22 102.32 77.96 64.33 13.88%
EPS 8.85 6.57 12.77 8.10 12.05 3.52 6.19 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9343 0.8946 0.8307 0.7619 0.6717 0.564 0.5305 9.88%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.53 0.85 0.62 1.10 1.58 0.56 0.54 -
P/RPS 0.36 0.64 0.42 1.45 0.46 0.22 0.25 6.25%
P/EPS 5.71 12.57 4.86 13.61 3.93 4.78 2.62 13.85%
EY 17.51 7.95 20.58 7.35 25.44 20.93 38.22 -12.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.75 1.45 0.71 0.30 0.31 9.68%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 29/08/02 -
Price 0.54 0.86 0.50 0.96 1.49 0.60 0.54 -
P/RPS 0.37 0.65 0.34 1.26 0.44 0.23 0.25 6.74%
P/EPS 5.82 12.72 3.92 11.88 3.71 5.12 2.62 14.21%
EY 17.19 7.86 25.52 8.42 26.98 19.53 38.22 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.93 0.60 1.26 0.67 0.32 0.31 10.01%

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