[WEIDA] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 32.26%
YoY- 58.6%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 169,901 108,744 136,431 111,411 87,266 63,623 0 -
PBT 17,281 14,038 23,169 13,938 10,725 5,779 0 -
Tax -6,264 -3,506 -9,932 -2,738 -3,663 -1,815 0 -
NP 11,017 10,532 13,237 11,200 7,062 3,964 0 -
-
NP to SH 10,906 10,456 13,237 11,200 7,062 3,920 0 -
-
Tax Rate 36.25% 24.98% 42.87% 19.64% 34.15% 31.41% - -
Total Cost 158,884 98,212 123,194 100,211 80,204 59,659 0 -
-
Net Worth 113,473 103,763 80,056 79,966 72,470 65,154 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 2,000 - -
Div Payout % - - - - - 51.02% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 113,473 103,763 80,056 79,966 72,470 65,154 0 -
NOSH 133,497 133,030 40,028 39,983 40,038 39,972 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.48% 9.69% 9.70% 10.05% 8.09% 6.23% 0.00% -
ROE 9.61% 10.08% 16.53% 14.01% 9.74% 6.02% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 127.27 81.74 340.84 278.64 217.95 159.17 0.00 -
EPS 8.17 7.86 33.07 28.01 17.64 9.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.85 0.78 2.00 2.00 1.81 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,983
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 127.43 81.56 102.32 83.56 65.45 47.72 0.00 -
EPS 8.18 7.84 9.93 8.40 5.30 2.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.8511 0.7782 0.6004 0.5998 0.5435 0.4887 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.51 0.90 1.49 1.09 0.50 0.42 0.00 -
P/RPS 0.40 1.10 0.44 0.39 0.23 0.26 0.00 -
P/EPS 6.24 11.45 4.51 3.89 2.83 4.28 0.00 -
EY 16.02 8.73 22.19 25.70 35.28 23.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 11.91 0.00 -
P/NAPS 0.60 1.15 0.75 0.55 0.28 0.26 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 23/11/04 28/11/03 25/11/02 29/11/01 - -
Price 0.53 0.64 1.65 1.50 0.54 0.53 0.00 -
P/RPS 0.42 0.78 0.48 0.54 0.25 0.33 0.00 -
P/EPS 6.49 8.14 4.99 5.35 3.06 5.40 0.00 -
EY 15.41 12.28 20.04 18.67 32.66 18.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 9.44 0.00 -
P/NAPS 0.62 0.82 0.83 0.75 0.30 0.33 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