[WEIDA] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 408.7%
YoY- 45.91%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 93,818 56,106 71,276 58,200 43,710 34,292 0 -
PBT 10,342 7,298 11,209 8,334 6,179 2,796 0 -
Tax -3,404 -2,327 -4,357 -2,372 -2,093 -1,006 0 -
NP 6,938 4,971 6,852 5,962 4,086 1,790 0 -
-
NP to SH 7,234 4,895 6,852 5,962 4,086 1,790 0 -
-
Tax Rate 32.91% 31.89% 38.87% 28.46% 33.87% 35.98% - -
Total Cost 86,880 51,135 64,424 52,238 39,624 32,502 0 -
-
Net Worth 113,239 104,035 92,400 79,973 72,399 65,127 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 113,239 104,035 92,400 79,973 72,399 65,127 0 -
NOSH 133,222 133,378 40,000 39,986 39,999 39,955 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.40% 8.86% 9.61% 10.24% 9.35% 5.22% 0.00% -
ROE 6.39% 4.71% 7.42% 7.46% 5.64% 2.75% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 70.42 42.07 178.19 145.55 109.28 85.83 0.00 -
EPS 5.43 3.67 17.13 14.91 10.22 4.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 2.31 2.00 1.81 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,983
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 70.36 42.08 53.46 43.65 32.78 25.72 0.00 -
EPS 5.43 3.67 5.14 4.47 3.06 1.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.7803 0.693 0.5998 0.543 0.4885 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.51 0.90 1.49 1.09 0.50 0.42 0.00 -
P/RPS 0.72 2.14 0.84 0.75 0.46 0.49 0.00 -
P/EPS 9.39 24.52 8.70 7.31 4.89 9.37 0.00 -
EY 10.65 4.08 11.50 13.68 20.43 10.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.15 0.65 0.55 0.28 0.26 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 23/11/04 28/11/03 25/11/02 29/11/01 - -
Price 0.53 0.64 1.65 1.50 0.54 0.53 0.00 -
P/RPS 0.75 1.52 0.93 1.03 0.49 0.62 0.00 -
P/EPS 9.76 17.44 9.63 10.06 5.29 11.83 0.00 -
EY 10.25 5.73 10.38 9.94 18.92 8.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.71 0.75 0.30 0.33 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