[WEIDA] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -14.73%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 185,244 187,636 112,212 142,552 116,400 87,420 68,584 18.00%
PBT 16,642 20,684 14,596 22,418 16,668 12,358 5,592 19.92%
Tax -4,880 -6,808 -4,654 -8,714 -4,744 -4,186 -2,012 15.90%
NP 11,762 13,876 9,942 13,704 11,924 8,172 3,580 21.91%
-
NP to SH 10,346 14,468 9,790 13,704 11,924 8,172 3,580 19.33%
-
Tax Rate 29.32% 32.91% 31.89% 38.87% 28.46% 33.87% 35.98% -
Total Cost 173,482 173,760 102,270 128,848 104,476 79,248 65,004 17.76%
-
Net Worth 121,262 113,239 104,035 92,400 79,973 72,399 65,127 10.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 121,262 113,239 104,035 92,400 79,973 72,399 65,127 10.91%
NOSH 129,002 133,222 133,378 40,000 39,986 39,999 39,955 21.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.35% 7.40% 8.86% 9.61% 10.24% 9.35% 5.22% -
ROE 8.53% 12.78% 9.41% 14.83% 14.91% 11.29% 5.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 143.60 140.84 84.13 356.38 291.10 218.55 171.65 -2.92%
EPS 8.02 10.86 7.34 34.26 29.82 20.44 8.96 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.85 0.78 2.31 2.00 1.81 1.63 -8.76%
Adjusted Per Share Value based on latest NOSH - 40,028
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 138.93 140.73 84.16 106.91 87.30 65.57 51.44 18.00%
EPS 7.76 10.85 7.34 10.28 8.94 6.13 2.69 19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9095 0.8493 0.7803 0.693 0.5998 0.543 0.4885 10.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.83 0.51 0.90 1.49 1.09 0.50 0.42 -
P/RPS 0.58 0.36 1.07 0.42 0.37 0.23 0.24 15.83%
P/EPS 10.35 4.70 12.26 4.35 3.66 2.45 4.69 14.09%
EY 9.66 21.29 8.16 22.99 27.36 40.86 21.33 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 1.15 0.65 0.55 0.28 0.26 22.52%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 28/11/05 23/11/04 28/11/03 25/11/02 29/11/01 -
Price 0.70 0.53 0.64 1.65 1.50 0.54 0.53 -
P/RPS 0.49 0.38 0.76 0.46 0.52 0.25 0.31 7.92%
P/EPS 8.73 4.88 8.72 4.82 5.03 2.64 5.92 6.68%
EY 11.46 20.49 11.47 20.76 19.88 37.83 16.91 -6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.82 0.71 0.75 0.30 0.33 14.40%

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