[WEIDA] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 23.05%
YoY- 79.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 173,527 155,905 115,216 131,475 101,464 85,026 43,596 25.87%
PBT 19,164 15,159 15,733 24,364 10,944 9,738 3,746 31.24%
Tax -6,402 -5,552 -4,104 -9,171 -2,476 -3,303 -1,213 31.93%
NP 12,762 9,607 11,629 15,193 8,468 6,435 2,533 30.91%
-
NP to SH 12,333 10,124 11,095 15,193 8,468 6,435 2,489 30.55%
-
Tax Rate 33.41% 36.63% 26.09% 37.64% 22.62% 33.92% 32.38% -
Total Cost 160,765 146,298 103,587 116,282 92,996 78,591 41,063 25.52%
-
Net Worth 119,273 110,762 101,584 79,960 75,199 70,731 65,018 10.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - 2,000 -
Div Payout % - - - - - - 80.35% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 119,273 110,762 101,584 79,960 75,199 70,731 65,018 10.63%
NOSH 129,644 133,448 133,663 39,980 39,999 39,961 39,888 21.69%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.35% 6.16% 10.09% 11.56% 8.35% 7.57% 5.81% -
ROE 10.34% 9.14% 10.92% 19.00% 11.26% 9.10% 3.83% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 133.85 116.83 86.20 328.85 253.66 212.77 109.29 3.43%
EPS 9.51 7.59 8.30 38.00 21.17 16.10 6.24 7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.01 -
NAPS 0.92 0.83 0.76 2.00 1.88 1.77 1.63 -9.08%
Adjusted Per Share Value based on latest NOSH - 39,980
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 130.15 116.93 86.41 98.61 76.10 63.77 32.70 25.87%
EPS 9.25 7.59 8.32 11.39 6.35 4.83 1.87 30.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.8946 0.8307 0.7619 0.5997 0.564 0.5305 0.4876 10.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.85 0.62 1.10 1.58 0.56 0.54 0.44 -
P/RPS 0.64 0.53 1.28 0.48 0.22 0.25 0.40 8.14%
P/EPS 8.94 8.17 13.25 4.16 2.65 3.35 7.05 4.03%
EY 11.19 12.24 7.55 24.05 37.80 29.82 14.18 -3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.40 -
P/NAPS 0.92 0.75 1.45 0.79 0.30 0.31 0.27 22.65%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 29/08/02 - -
Price 0.86 0.50 0.96 1.49 0.60 0.54 0.00 -
P/RPS 0.64 0.43 1.11 0.45 0.24 0.25 0.00 -
P/EPS 9.04 6.59 11.57 3.92 2.83 3.35 0.00 -
EY 11.06 15.17 8.65 25.50 35.28 29.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 1.26 0.75 0.32 0.31 0.00 -

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