[WEIDA] YoY Cumulative 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- 42.86%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 145,648 137,554 90,032 98,232 90,442 71,004 54,082 17.94%
PBT 14,002 15,543 10,119 15,820 14,358 8,782 5,789 15.85%
Tax -5,076 -4,953 -3,141 -6,031 -5,313 -2,736 -1,548 21.87%
NP 8,926 10,590 6,978 9,789 9,045 6,046 4,241 13.19%
-
NP to SH 8,635 10,710 7,059 9,789 9,045 6,046 4,241 12.57%
-
Tax Rate 36.25% 31.87% 31.04% 38.12% 37.00% 31.15% 26.74% -
Total Cost 136,722 126,964 83,054 88,443 81,397 64,958 49,841 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 7.14% 9.23% 6.37% 10.64% 11.03% 8.21% 6.31% -
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 113.18 103.13 67.47 73.66 226.08 177.48 135.17 -2.91%
EPS 6.71 8.03 5.29 7.34 22.61 15.12 10.60 -7.33%
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 109.24 103.17 67.52 73.67 67.83 53.25 40.56 17.94%
EPS 6.48 8.03 5.29 7.34 6.78 4.53 3.18 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 0.68 0.67 0.89 2.10 0.70 0.31 0.43 7.93%
P/EPS 11.48 8.59 11.34 21.12 7.03 3.64 5.47 13.14%
EY 8.71 11.64 8.82 4.74 14.22 27.48 18.28 -11.61%
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 0.54 0.76 0.93 2.04 0.70 0.30 0.36 6.98%
P/EPS 9.09 9.71 11.91 20.44 6.99 3.57 4.53 12.30%
EY 11.00 10.29 8.40 4.89 14.31 27.99 22.08 -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