[WEIDA] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -4.76%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 194,197 183,405 120,042 130,976 120,589 94,672 72,109 17.94%
PBT 18,669 20,724 13,492 21,093 19,144 11,709 7,718 15.85%
Tax -6,768 -6,604 -4,188 -8,041 -7,084 -3,648 -2,064 21.87%
NP 11,901 14,120 9,304 13,052 12,060 8,061 5,654 13.20%
-
NP to SH 11,513 14,280 9,412 13,052 12,060 8,061 5,654 12.57%
-
Tax Rate 36.25% 31.87% 31.04% 38.12% 37.00% 31.16% 26.74% -
Total Cost 182,296 169,285 110,738 117,924 108,529 86,610 66,454 18.30%
-
Net Worth 120,967 116,036 110,755 92,021 82,009 73,612 67,215 10.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 120,967 116,036 110,755 92,021 82,009 73,612 67,215 10.28%
NOSH 128,688 133,374 133,440 133,365 40,004 40,006 40,009 21.48%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.13% 7.70% 7.75% 9.97% 10.00% 8.52% 7.84% -
ROE 9.52% 12.31% 8.50% 14.18% 14.71% 10.95% 8.41% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 150.90 137.51 89.96 98.21 301.44 236.64 180.23 -2.91%
EPS 8.95 10.71 7.05 9.79 30.15 20.16 14.13 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.87 0.83 0.69 2.05 1.84 1.68 -9.22%
Adjusted Per Share Value based on latest NOSH - 133,499
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 145.65 137.55 90.03 98.23 90.44 71.00 54.08 17.94%
EPS 8.64 10.71 7.06 9.79 9.05 6.05 4.24 12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9073 0.8703 0.8307 0.6902 0.6151 0.5521 0.5041 10.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.77 0.69 0.60 1.55 1.59 0.55 0.58 -
P/RPS 0.51 0.50 0.67 1.58 0.53 0.23 0.32 8.07%
P/EPS 8.61 6.44 8.51 15.84 5.27 2.73 4.10 13.15%
EY 11.62 15.52 11.76 6.31 18.96 36.64 24.37 -11.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.72 2.25 0.78 0.30 0.35 15.23%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 13/02/07 28/02/06 28/02/05 25/02/04 27/02/03 26/02/02 -
Price 0.61 0.78 0.63 1.50 1.58 0.54 0.48 -
P/RPS 0.40 0.57 0.70 1.53 0.52 0.23 0.27 6.76%
P/EPS 6.82 7.29 8.93 15.33 5.24 2.68 3.40 12.29%
EY 14.67 13.73 11.20 6.52 19.08 37.31 29.44 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 0.76 2.17 0.77 0.29 0.29 14.39%

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