[WEIDA] YoY Cumulative 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- 70.53%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 92,622 93,818 56,106 71,276 58,200 43,710 34,292 18.00%
PBT 8,321 10,342 7,298 11,209 8,334 6,179 2,796 19.92%
Tax -2,440 -3,404 -2,327 -4,357 -2,372 -2,093 -1,006 15.90%
NP 5,881 6,938 4,971 6,852 5,962 4,086 1,790 21.91%
-
NP to SH 5,173 7,234 4,895 6,852 5,962 4,086 1,790 19.33%
-
Tax Rate 29.32% 32.91% 31.89% 38.87% 28.46% 33.87% 35.98% -
Total Cost 86,741 86,880 51,135 64,424 52,238 39,624 32,502 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 4.27% 6.39% 4.71% 7.42% 7.46% 5.64% 2.75% -
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 71.80 70.42 42.07 178.19 145.55 109.28 85.83 -2.92%
EPS 4.01 5.43 3.67 17.13 14.91 10.22 4.48 -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 69.47 70.36 42.08 53.46 43.65 32.78 25.72 18.00%
EPS 3.88 5.43 3.67 5.14 4.47 3.06 1.34 19.37%
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 1.16 0.72 2.14 0.84 0.75 0.46 0.49 15.43%
P/EPS 20.70 9.39 24.52 8.70 7.31 4.89 9.37 14.11%
EY 4.83 10.65 4.08 11.50 13.68 20.43 10.67 -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 0.97 0.75 1.52 0.93 1.03 0.49 0.62 7.74%
P/EPS 17.46 9.76 17.44 9.63 10.06 5.29 11.83 6.69%
EY 5.73 10.25 5.73 10.38 9.94 18.92 8.45 -6.26%
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