[WEIDA] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -10.62%
YoY- -26.97%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 202,780 173,527 155,905 115,216 131,475 101,464 85,026 15.57%
PBT 20,269 19,164 15,159 15,733 24,364 10,944 9,738 12.98%
Tax -8,394 -6,402 -5,552 -4,104 -9,171 -2,476 -3,303 16.80%
NP 11,875 12,762 9,607 11,629 15,193 8,468 6,435 10.74%
-
NP to SH 11,414 12,333 10,124 11,095 15,193 8,468 6,435 10.01%
-
Tax Rate 41.41% 33.41% 36.63% 26.09% 37.64% 22.62% 33.92% -
Total Cost 190,905 160,765 146,298 103,587 116,282 92,996 78,591 15.92%
-
Net Worth 124,569 119,273 110,762 101,584 79,960 75,199 70,731 9.88%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 5,141 - - - - - - -
Div Payout % 45.04% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 124,569 119,273 110,762 101,584 79,960 75,199 70,731 9.88%
NOSH 127,112 129,644 133,448 133,663 39,980 39,999 39,961 21.25%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.86% 7.35% 6.16% 10.09% 11.56% 8.35% 7.57% -
ROE 9.16% 10.34% 9.14% 10.92% 19.00% 11.26% 9.10% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 159.53 133.85 116.83 86.20 328.85 253.66 212.77 -4.68%
EPS 8.98 9.51 7.59 8.30 38.00 21.17 16.10 -9.26%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.83 0.76 2.00 1.88 1.77 -9.37%
Adjusted Per Share Value based on latest NOSH - 133,663
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 152.09 130.15 116.93 86.41 98.61 76.10 63.77 15.57%
EPS 8.56 9.25 7.59 8.32 11.39 6.35 4.83 9.99%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9343 0.8946 0.8307 0.7619 0.5997 0.564 0.5305 9.88%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.53 0.85 0.62 1.10 1.58 0.56 0.54 -
P/RPS 0.33 0.64 0.53 1.28 0.48 0.22 0.25 4.73%
P/EPS 5.90 8.94 8.17 13.25 4.16 2.65 3.35 9.88%
EY 16.94 11.19 12.24 7.55 24.05 37.80 29.82 -8.98%
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.75 1.45 0.79 0.30 0.31 9.68%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 30/08/06 30/08/05 30/08/04 26/08/03 29/08/02 -
Price 0.54 0.86 0.50 0.96 1.49 0.60 0.54 -
P/RPS 0.34 0.64 0.43 1.11 0.45 0.24 0.25 5.25%
P/EPS 6.01 9.04 6.59 11.57 3.92 2.83 3.35 10.22%
EY 16.63 11.06 15.17 8.65 25.50 35.28 29.82 -9.26%
DY 7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.93 0.60 1.26 0.75 0.32 0.31 10.01%

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