[WEIDA] YoY 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- 3.63%
YoY- -4.74%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 53,026 43,736 33,926 26,956 32,342 27,294 19,790 17.84%
PBT 5,681 5,201 2,821 4,611 6,024 2,603 2,993 11.26%
Tax -2,636 -1,549 -814 -1,674 -2,941 -779 -542 30.14%
NP 3,045 3,652 2,007 2,937 3,083 1,824 2,451 3.68%
-
NP to SH 3,462 3,476 2,164 2,937 3,083 1,824 2,451 5.92%
-
Tax Rate 46.40% 29.78% 28.86% 36.30% 48.82% 29.93% 18.11% -
Total Cost 49,981 40,084 31,919 24,019 29,259 25,470 17,339 19.28%
-
Net Worth 120,084 116,312 110,871 92,114 79,974 73,640 67,172 10.16%
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 120,084 116,312 110,871 92,114 79,974 73,640 67,172 10.16%
NOSH 127,749 133,692 133,580 133,499 39,987 40,021 39,983 21.35%
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 5.74% 8.35% 5.92% 10.90% 9.53% 6.68% 12.39% -
ROE 2.88% 2.99% 1.95% 3.19% 3.86% 2.48% 3.65% -
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 41.51 32.71 25.40 20.19 80.88 68.20 49.50 -2.89%
EPS 2.71 2.60 1.62 2.20 2.31 4.56 6.13 -12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.87 0.83 0.69 2.00 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 39.77 32.80 25.44 20.22 24.26 20.47 14.84 17.84%
EPS 2.60 2.61 1.62 2.20 2.31 1.37 1.84 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.8723 0.8315 0.6909 0.5998 0.5523 0.5038 10.16%
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 1.86 2.11 2.36 7.68 1.97 0.81 1.17 8.02%
P/EPS 28.41 26.54 37.04 70.45 20.62 12.07 9.46 20.10%
EY 3.52 3.77 2.70 1.42 4.85 8.29 10.57 -16.73%
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 0.80 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 1.47 2.38 2.48 7.43 1.95 0.79 0.97 7.17%
P/EPS 22.51 30.00 38.89 68.18 20.49 11.85 7.83 19.23%
EY 4.44 3.33 2.57 1.47 4.88 8.44 12.77 -16.13%
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 0.79 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