[WEIDA] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 11.24%
YoY- 93.61%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 179,711 115,714 131,045 116,459 94,770 62,946 20,467 43.60%
PBT 19,661 12,248 21,756 17,359 10,335 5,728 3,044 36.44%
Tax -6,999 -2,646 -8,665 -4,900 -3,900 -1,487 -870 41.53%
NP 12,662 9,602 13,091 12,459 6,435 4,241 2,174 34.11%
-
NP to SH 12,218 9,683 13,091 12,459 6,435 4,197 2,174 33.32%
-
Tax Rate 35.60% 21.60% 39.83% 28.23% 37.74% 25.96% 28.58% -
Total Cost 167,049 106,112 117,954 104,000 88,335 58,705 18,293 44.55%
-
Net Worth 116,312 110,871 92,114 79,974 73,640 67,172 33,894 22.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 2,000 - -
Div Payout % - - - - - 47.65% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 116,312 110,871 92,114 79,974 73,640 67,172 33,894 22.80%
NOSH 133,692 133,580 133,499 39,987 40,021 39,983 33,894 25.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.05% 8.30% 9.99% 10.70% 6.79% 6.74% 10.62% -
ROE 10.50% 8.73% 14.21% 15.58% 8.74% 6.25% 6.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.42 86.63 98.16 291.24 236.80 157.43 60.38 14.26%
EPS 9.14 7.25 9.81 31.16 16.08 10.50 6.41 6.08%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.87 0.83 0.69 2.00 1.84 1.68 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 39,987
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.78 86.79 98.28 87.34 71.08 47.21 15.35 43.60%
EPS 9.16 7.26 9.82 9.34 4.83 3.15 1.63 33.31%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.8723 0.8315 0.6909 0.5998 0.5523 0.5038 0.2542 22.80%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.69 0.60 1.55 1.59 0.55 0.58 0.00 -
P/RPS 0.51 0.69 1.58 0.55 0.23 0.37 0.00 -
P/EPS 7.55 8.28 15.81 5.10 3.42 5.53 0.00 -
EY 13.24 12.08 6.33 19.60 29.23 18.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 8.62 0.00 -
P/NAPS 0.79 0.72 2.25 0.80 0.30 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 28/02/06 28/02/05 25/02/04 27/02/03 26/02/02 - -
Price 0.78 0.63 1.50 1.58 0.54 0.48 0.00 -
P/RPS 0.58 0.73 1.53 0.54 0.23 0.30 0.00 -
P/EPS 8.53 8.69 15.30 5.07 3.36 4.57 0.00 -
EY 11.72 11.51 6.54 19.72 29.78 21.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 10.42 0.00 -
P/NAPS 0.90 0.76 2.17 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