[WEIDA] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -18.7%
YoY- -22.55%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 59,211 49,682 44,694 30,698 37,170 32,214 22,267 17.68%
PBT 4,483 4,577 5,246 3,124 4,819 6,014 3,020 6.79%
Tax -940 -1,015 -2,099 -1,387 -1,985 -1,224 -962 -0.38%
NP 3,543 3,562 3,147 1,737 2,834 4,790 2,058 9.46%
-
NP to SH 1,753 2,982 2,977 2,195 2,834 4,790 2,058 -2.63%
-
Tax Rate 20.97% 22.18% 40.01% 44.40% 41.19% 20.35% 31.85% -
Total Cost 55,668 46,120 41,547 28,961 34,336 27,424 20,209 18.37%
-
Net Worth 125,758 120,822 113,473 103,763 92,465 79,966 72,470 9.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,446 - - - - - - -
Div Payout % 253.62% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 125,758 120,822 113,473 103,763 92,465 79,966 72,470 9.61%
NOSH 127,028 128,534 133,497 133,030 40,028 39,983 40,038 21.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.98% 7.17% 7.04% 5.66% 7.62% 14.87% 9.24% -
ROE 1.39% 2.47% 2.62% 2.12% 3.06% 5.99% 2.84% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 46.61 38.65 33.48 23.08 92.86 80.57 55.61 -2.89%
EPS 1.38 2.32 2.23 1.65 7.08 11.98 5.14 -19.66%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.85 0.78 2.31 2.00 1.81 -9.55%
Adjusted Per Share Value based on latest NOSH - 133,030
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.41 37.26 33.52 23.02 27.88 24.16 16.70 17.68%
EPS 1.31 2.24 2.23 1.65 2.13 3.59 1.54 -2.65%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9432 0.9062 0.8511 0.7782 0.6935 0.5998 0.5435 9.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.54 0.83 0.51 0.90 1.49 1.09 0.50 -
P/RPS 1.16 2.15 1.52 3.90 1.60 1.35 0.90 4.31%
P/EPS 39.13 35.78 22.87 54.55 21.05 9.10 9.73 26.07%
EY 2.56 2.80 4.37 1.83 4.75 10.99 10.28 -20.66%
DY 6.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.88 0.60 1.15 0.65 0.55 0.28 11.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/10/08 30/11/07 29/11/06 28/11/05 23/11/04 28/11/03 25/11/02 -
Price 0.41 0.70 0.53 0.64 1.65 1.50 0.54 -
P/RPS 0.88 1.81 1.58 2.77 1.78 1.86 0.97 -1.60%
P/EPS 29.71 30.17 23.77 38.79 23.31 12.52 10.51 18.89%
EY 3.37 3.31 4.21 2.58 4.29 7.99 9.52 -15.87%
DY 8.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.62 0.82 0.71 0.75 0.30 5.33%

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