[WEIDA] YoY TTM Result on 31-Dec-2000 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 116,459 94,770 62,946 20,467 78.52%
PBT 17,359 10,335 5,728 3,044 78.65%
Tax -4,900 -3,900 -1,487 -870 77.92%
NP 12,459 6,435 4,241 2,174 78.95%
-
NP to SH 12,459 6,435 4,197 2,174 78.95%
-
Tax Rate 28.23% 37.74% 25.96% 28.58% -
Total Cost 104,000 88,335 58,705 18,293 78.47%
-
Net Worth 79,974 73,640 67,172 33,894 33.12%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 2,000 - -
Div Payout % - - 47.65% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 79,974 73,640 67,172 33,894 33.12%
NOSH 39,987 40,021 39,983 33,894 5.66%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.70% 6.79% 6.74% 10.62% -
ROE 15.58% 8.74% 6.25% 6.41% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 291.24 236.80 157.43 60.38 68.96%
EPS 31.16 16.08 10.50 6.41 69.39%
DPS 0.00 0.00 5.00 0.00 -
NAPS 2.00 1.84 1.68 1.00 25.99%
Adjusted Per Share Value based on latest NOSH - 33,894
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 87.34 71.08 47.21 15.35 78.52%
EPS 9.34 4.83 3.15 1.63 78.94%
DPS 0.00 0.00 1.50 0.00 -
NAPS 0.5998 0.5523 0.5038 0.2542 33.13%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/03 31/12/02 31/12/01 - -
Price 1.59 0.55 0.58 0.00 -
P/RPS 0.55 0.23 0.37 0.00 -
P/EPS 5.10 3.42 5.53 0.00 -
EY 19.60 29.23 18.10 0.00 -
DY 0.00 0.00 8.62 0.00 -
P/NAPS 0.80 0.30 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/02/04 27/02/03 26/02/02 - -
Price 1.58 0.54 0.48 0.00 -
P/RPS 0.54 0.23 0.30 0.00 -
P/EPS 5.07 3.36 4.57 0.00 -
EY 19.72 29.78 21.87 0.00 -
DY 0.00 0.00 10.42 0.00 -
P/NAPS 0.79 0.29 0.29 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