[WEIDA] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 7.1%
YoY- -3.28%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 42,157 42,157 25,682 32,813 25,917 23,766 8,764 29.91%
PBT 4,973 4,118 2,129 5,936 3,001 1,553 -61 -
Tax -1,329 -2,046 495 -2,634 413 -894 17 -
NP 3,644 2,072 2,624 3,302 3,414 659 -44 -
-
NP to SH 3,689 1,508 2,624 3,302 3,414 659 -44 -
-
Tax Rate 26.72% 49.68% -23.25% 44.37% -13.76% 57.57% - -
Total Cost 38,513 40,085 23,058 29,511 22,503 23,107 8,808 27.86%
-
Net Worth 119,428 106,761 98,566 85,548 73,978 68,296 63,931 10.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 119,428 106,761 98,566 85,548 73,978 68,296 63,931 10.97%
NOSH 132,697 133,451 133,197 39,975 39,988 39,939 40,000 22.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.64% 4.91% 10.22% 10.06% 13.17% 2.77% -0.50% -
ROE 3.09% 1.41% 2.66% 3.86% 4.61% 0.96% -0.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 31.77 31.59 19.28 82.08 64.81 59.51 21.91 6.38%
EPS 2.78 1.13 1.97 8.26 8.54 1.65 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.80 0.74 2.14 1.85 1.71 1.5983 -9.12%
Adjusted Per Share Value based on latest NOSH - 39,975
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 31.62 31.62 19.26 24.61 19.44 17.82 6.57 29.92%
EPS 2.77 1.13 1.97 2.48 2.56 0.49 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8957 0.8007 0.7393 0.6416 0.5548 0.5122 0.4795 10.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.72 1.40 1.62 0.56 0.57 0.43 -
P/RPS 2.20 2.28 7.26 1.97 0.86 0.96 1.96 1.94%
P/EPS 25.18 63.72 71.07 19.61 6.56 34.55 -390.91 -
EY 3.97 1.57 1.41 5.10 15.25 2.89 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.90 1.89 0.76 0.30 0.33 0.27 19.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 31/05/05 26/05/04 30/05/03 29/05/02 07/06/01 -
Price 0.77 0.64 1.18 1.51 0.56 0.54 0.44 -
P/RPS 2.42 2.03 6.12 1.84 0.86 0.91 2.01 3.14%
P/EPS 27.70 56.64 59.90 18.28 6.56 32.73 -400.00 -
EY 3.61 1.77 1.67 5.47 15.25 3.06 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 1.59 0.71 0.30 0.32 0.28 20.55%

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