[WEIDA] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -5.76%
YoY- -21.01%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 212,309 178,515 169,901 108,744 136,431 111,411 87,266 15.95%
PBT 20,175 18,495 17,281 14,038 23,169 13,938 10,725 11.09%
Tax -8,319 -5,318 -6,264 -3,506 -9,932 -2,738 -3,663 14.63%
NP 11,856 13,177 11,017 10,532 13,237 11,200 7,062 9.01%
-
NP to SH 10,185 12,338 10,906 10,456 13,237 11,200 7,062 6.28%
-
Tax Rate 41.23% 28.75% 36.25% 24.98% 42.87% 19.64% 34.15% -
Total Cost 200,453 165,338 158,884 98,212 123,194 100,211 80,204 16.47%
-
Net Worth 125,758 120,822 113,473 103,763 80,056 79,966 72,470 9.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 5,141 - - - - - -
Div Payout % - 41.67% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 125,758 120,822 113,473 103,763 80,056 79,966 72,470 9.61%
NOSH 127,028 128,534 133,497 133,030 40,028 39,983 40,038 21.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.58% 7.38% 6.48% 9.69% 9.70% 10.05% 8.09% -
ROE 8.10% 10.21% 9.61% 10.08% 16.53% 14.01% 9.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 167.13 138.88 127.27 81.74 340.84 278.64 217.95 -4.32%
EPS 8.02 9.60 8.17 7.86 33.07 28.01 17.64 -12.30%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.85 0.78 2.00 2.00 1.81 -9.55%
Adjusted Per Share Value based on latest NOSH - 133,030
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 159.23 133.89 127.43 81.56 102.32 83.56 65.45 15.95%
EPS 7.64 9.25 8.18 7.84 9.93 8.40 5.30 6.27%
DPS 0.00 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9432 0.9062 0.8511 0.7782 0.6004 0.5998 0.5435 9.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.54 0.83 0.51 0.90 1.49 1.09 0.50 -
P/RPS 0.32 0.60 0.40 1.10 0.44 0.39 0.23 5.65%
P/EPS 6.73 8.65 6.24 11.45 4.51 3.89 2.83 15.51%
EY 14.85 11.57 16.02 8.73 22.19 25.70 35.28 -13.41%
DY 0.00 4.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.88 0.60 1.15 0.75 0.55 0.28 11.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/10/08 30/11/07 29/11/06 28/11/05 23/11/04 28/11/03 25/11/02 -
Price 0.41 0.70 0.53 0.64 1.65 1.50 0.54 -
P/RPS 0.25 0.50 0.42 0.78 0.48 0.54 0.25 0.00%
P/EPS 5.11 7.29 6.49 8.14 4.99 5.35 3.06 8.91%
EY 19.56 13.71 15.41 12.28 20.04 18.67 32.66 -8.18%
DY 0.00 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.62 0.82 0.83 0.75 0.30 5.33%

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