[WEIDA] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 1.14%
YoY- 49.6%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 183,405 120,042 130,976 120,589 94,672 72,109 68,789 17.74%
PBT 20,724 13,492 21,093 19,144 11,709 7,718 11,790 9.85%
Tax -6,604 -4,188 -8,041 -7,084 -3,648 -2,064 -2,866 14.91%
NP 14,120 9,304 13,052 12,060 8,061 5,654 8,924 7.94%
-
NP to SH 14,280 9,412 13,052 12,060 8,061 5,654 8,924 8.14%
-
Tax Rate 31.87% 31.04% 38.12% 37.00% 31.16% 26.74% 24.31% -
Total Cost 169,285 110,738 117,924 108,529 86,610 66,454 59,865 18.90%
-
Net Worth 116,036 110,755 92,021 82,009 73,612 67,215 33,894 22.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 116,036 110,755 92,021 82,009 73,612 67,215 33,894 22.75%
NOSH 133,374 133,440 133,365 40,004 40,006 40,009 33,894 25.63%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.70% 7.75% 9.97% 10.00% 8.52% 7.84% 12.97% -
ROE 12.31% 8.50% 14.18% 14.71% 10.95% 8.41% 26.33% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 137.51 89.96 98.21 301.44 236.64 180.23 202.95 -6.27%
EPS 10.71 7.05 9.79 30.15 20.16 14.13 26.32 -13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.69 2.05 1.84 1.68 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 39,987
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 137.55 90.03 98.23 90.44 71.00 54.08 51.59 17.74%
EPS 10.71 7.06 9.79 9.05 6.05 4.24 6.69 8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8703 0.8307 0.6902 0.6151 0.5521 0.5041 0.2542 22.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.69 0.60 1.55 1.59 0.55 0.58 0.00 -
P/RPS 0.50 0.67 1.58 0.53 0.23 0.32 0.00 -
P/EPS 6.44 8.51 15.84 5.27 2.73 4.10 0.00 -
EY 15.52 11.76 6.31 18.96 36.64 24.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 2.25 0.78 0.30 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 28/02/06 28/02/05 25/02/04 27/02/03 26/02/02 23/02/01 -
Price 0.78 0.63 1.50 1.58 0.54 0.48 0.00 -
P/RPS 0.57 0.70 1.53 0.52 0.23 0.27 0.00 -
P/EPS 7.29 8.93 15.33 5.24 2.68 3.40 0.00 -
EY 13.73 11.20 6.52 19.08 37.31 29.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 2.17 0.77 0.29 0.29 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