[WEIDA] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -0.9%
YoY- 32.42%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 179,711 132,189 123,914 123,355 96,921 77,948 29,231 35.33%
PBT 20,516 14,237 17,949 20,294 11,783 7,342 2,983 37.88%
Tax -6,282 -5,187 -5,536 -7,947 -2,459 -2,576 -809 40.69%
NP 14,234 9,050 12,413 12,347 9,324 4,766 2,174 36.75%
-
NP to SH 14,399 8,567 12,413 12,347 9,324 4,766 2,130 37.48%
-
Tax Rate 30.62% 36.43% 30.84% 39.16% 20.87% 35.09% 27.12% -
Total Cost 165,477 123,139 111,501 111,008 87,597 73,182 27,057 35.21%
-
Net Worth 119,428 106,761 98,566 79,951 73,978 39,939 65,199 10.60%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - 2,000 -
Div Payout % - - - - - - 93.90% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 119,428 106,761 98,566 79,951 73,978 39,939 65,199 10.60%
NOSH 132,697 133,451 133,197 39,975 39,988 39,939 40,000 22.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.92% 6.85% 10.02% 10.01% 9.62% 6.11% 7.44% -
ROE 12.06% 8.02% 12.59% 15.44% 12.60% 11.93% 3.27% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 135.43 99.05 93.03 308.57 242.37 195.17 73.08 10.82%
EPS 10.85 6.42 9.32 30.89 23.32 11.93 5.33 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.90 0.80 0.74 2.00 1.85 1.00 1.63 -9.42%
Adjusted Per Share Value based on latest NOSH - 39,975
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 134.78 99.14 92.94 92.52 72.69 58.46 21.92 35.33%
EPS 10.80 6.43 9.31 9.26 6.99 3.57 1.60 37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.8957 0.8007 0.7393 0.5996 0.5548 0.2995 0.489 10.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.70 0.72 1.40 1.62 0.56 0.57 0.43 -
P/RPS 0.52 0.73 1.50 0.52 0.23 0.29 0.59 -2.08%
P/EPS 6.45 11.22 15.02 5.25 2.40 4.78 8.08 -3.68%
EY 15.50 8.92 6.66 19.07 41.64 20.94 12.38 3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.63 -
P/NAPS 0.78 0.90 1.89 0.81 0.30 0.57 0.26 20.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 31/05/05 26/05/04 30/05/03 29/05/02 - -
Price 0.77 0.64 1.18 1.51 0.56 0.54 0.00 -
P/RPS 0.57 0.65 1.27 0.49 0.23 0.28 0.00 -
P/EPS 7.10 9.97 12.66 4.89 2.40 4.53 0.00 -
EY 14.09 10.03 7.90 20.45 41.64 22.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 1.59 0.76 0.30 0.54 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