[WEIDA] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -1.1%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 187,805 179,711 115,714 131,045 116,459 94,770 62,946 19.97%
PBT 18,975 19,661 12,248 21,756 17,359 10,335 5,728 22.08%
Tax -6,405 -6,999 -2,646 -8,665 -4,900 -3,900 -1,487 27.54%
NP 12,570 12,662 9,602 13,091 12,459 6,435 4,241 19.84%
-
NP to SH 12,324 12,218 9,683 13,091 12,459 6,435 4,197 19.65%
-
Tax Rate 33.75% 35.60% 21.60% 39.83% 28.23% 37.74% 25.96% -
Total Cost 175,235 167,049 106,112 117,954 104,000 88,335 58,705 19.98%
-
Net Worth 120,084 116,312 110,871 92,114 79,974 73,640 67,172 10.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,141 - - - - - 2,000 17.03%
Div Payout % 41.72% - - - - - 47.65% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 120,084 116,312 110,871 92,114 79,974 73,640 67,172 10.16%
NOSH 127,749 133,692 133,580 133,499 39,987 40,021 39,983 21.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.69% 7.05% 8.30% 9.99% 10.70% 6.79% 6.74% -
ROE 10.26% 10.50% 8.73% 14.21% 15.58% 8.74% 6.25% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 147.01 134.42 86.63 98.16 291.24 236.80 157.43 -1.13%
EPS 9.65 9.14 7.25 9.81 31.16 16.08 10.50 -1.39%
DPS 4.02 0.00 0.00 0.00 0.00 0.00 5.00 -3.56%
NAPS 0.94 0.87 0.83 0.69 2.00 1.84 1.68 -9.22%
Adjusted Per Share Value based on latest NOSH - 133,499
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 140.85 134.78 86.79 98.28 87.34 71.08 47.21 19.97%
EPS 9.24 9.16 7.26 9.82 9.34 4.83 3.15 19.63%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 1.50 17.05%
NAPS 0.9006 0.8723 0.8315 0.6909 0.5998 0.5523 0.5038 10.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.77 0.69 0.60 1.55 1.59 0.55 0.58 -
P/RPS 0.52 0.51 0.69 1.58 0.55 0.23 0.37 5.83%
P/EPS 7.98 7.55 8.28 15.81 5.10 3.42 5.53 6.30%
EY 12.53 13.24 12.08 6.33 19.60 29.23 18.10 -5.94%
DY 5.23 0.00 0.00 0.00 0.00 0.00 8.62 -7.98%
P/NAPS 0.82 0.79 0.72 2.25 0.80 0.30 0.35 15.23%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 13/02/07 28/02/06 28/02/05 25/02/04 27/02/03 26/02/02 -
Price 0.61 0.78 0.63 1.50 1.58 0.54 0.48 -
P/RPS 0.41 0.58 0.73 1.53 0.54 0.23 0.30 5.34%
P/EPS 6.32 8.53 8.69 15.30 5.07 3.36 4.57 5.54%
EY 15.81 11.72 11.51 6.54 19.72 29.78 21.87 -5.26%
DY 6.60 0.00 0.00 0.00 0.00 0.00 10.42 -7.32%
P/NAPS 0.65 0.90 0.76 2.17 0.79 0.29 0.29 14.39%

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