[WEIDA] YoY 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- -29.47%
YoY- -40.84%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 49,682 44,694 30,698 37,170 32,214 22,267 20,027 16.34%
PBT 4,577 5,246 3,124 4,819 6,014 3,020 2,033 14.47%
Tax -1,015 -2,099 -1,387 -1,985 -1,224 -962 -602 9.09%
NP 3,562 3,147 1,737 2,834 4,790 2,058 1,431 16.40%
-
NP to SH 2,982 2,977 2,195 2,834 4,790 2,058 1,431 13.01%
-
Tax Rate 22.18% 40.01% 44.40% 41.19% 20.35% 31.85% 29.61% -
Total Cost 46,120 41,547 28,961 34,336 27,424 20,209 18,596 16.33%
-
Net Worth 120,822 113,473 103,763 92,465 79,966 72,470 65,154 10.83%
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 120,822 113,473 103,763 92,465 79,966 72,470 65,154 10.83%
NOSH 128,534 133,497 133,030 40,028 39,983 40,038 39,972 21.48%
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 7.17% 7.04% 5.66% 7.62% 14.87% 9.24% 7.15% -
ROE 2.47% 2.62% 2.12% 3.06% 5.99% 2.84% 2.20% -
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 38.65 33.48 23.08 92.86 80.57 55.61 50.10 -4.23%
EPS 2.32 2.23 1.65 7.08 11.98 5.14 3.58 -6.97%
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 37.26 33.52 23.02 27.88 24.16 16.70 15.02 16.34%
EPS 2.24 2.23 1.65 2.13 3.59 1.54 1.07 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9062 0.8511 0.7782 0.6935 0.5998 0.5435 0.4887 10.83%
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 2.15 1.52 3.90 1.60 1.35 0.90 0.84 16.94%
P/EPS 35.78 22.87 54.55 21.05 9.10 9.73 11.73 20.41%
EY 2.80 4.37 1.83 4.75 10.99 10.28 8.52 -16.92%
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 1.81 1.58 2.77 1.78 1.86 0.97 1.06 9.32%
P/EPS 30.17 23.77 38.79 23.31 12.52 10.51 14.80 12.59%
EY 3.31 4.21 2.58 4.29 7.99 9.52 6.75 -11.19%
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