[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 154.35%
YoY- 45.91%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 136,424 123,255 120,589 116,400 103,944 96,921 94,672 27.60%
PBT 25,560 20,294 19,144 16,668 9,280 11,782 11,709 68.35%
Tax -9,488 -7,947 -7,084 -4,744 -4,592 -2,323 -3,648 89.23%
NP 16,072 12,347 12,060 11,924 4,688 9,459 8,061 58.47%
-
NP to SH 16,072 12,347 12,060 11,924 4,688 9,459 8,061 58.47%
-
Tax Rate 37.12% 39.16% 37.00% 28.46% 49.48% 19.72% 31.16% -
Total Cost 120,352 110,908 108,529 104,476 99,256 87,462 86,610 24.55%
-
Net Worth 89,555 85,593 82,009 79,973 75,199 74,000 73,612 13.97%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - 1,200 - -
Div Payout % - - - - - 12.69% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 89,555 85,593 82,009 79,973 75,199 74,000 73,612 13.97%
NOSH 39,980 39,996 40,004 39,986 39,999 40,000 40,006 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.78% 10.02% 10.00% 10.24% 4.51% 9.76% 8.52% -
ROE 17.95% 14.43% 14.71% 14.91% 6.23% 12.78% 10.95% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 341.23 308.16 301.44 291.10 259.86 242.30 236.64 27.66%
EPS 40.20 30.87 30.15 29.82 11.72 23.65 20.16 58.49%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.24 2.14 2.05 2.00 1.88 1.85 1.84 14.02%
Adjusted Per Share Value based on latest NOSH - 39,983
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 102.32 92.44 90.44 87.30 77.96 72.69 71.00 27.61%
EPS 12.05 9.26 9.05 8.94 3.52 7.09 6.05 58.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.6717 0.6419 0.6151 0.5998 0.564 0.555 0.5521 13.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.58 1.62 1.59 1.09 0.56 0.56 0.55 -
P/RPS 0.46 0.53 0.53 0.37 0.22 0.23 0.23 58.80%
P/EPS 3.93 5.25 5.27 3.66 4.78 2.37 2.73 27.52%
EY 25.44 19.06 18.96 27.36 20.93 42.23 36.64 -21.60%
DY 0.00 0.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.71 0.76 0.78 0.55 0.30 0.30 0.30 77.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 25/02/04 28/11/03 26/08/03 30/05/03 27/02/03 -
Price 1.49 1.51 1.58 1.50 0.60 0.56 0.54 -
P/RPS 0.44 0.49 0.52 0.52 0.23 0.23 0.23 54.16%
P/EPS 3.71 4.89 5.24 5.03 5.12 2.37 2.68 24.23%
EY 26.98 20.44 19.08 19.88 19.53 42.23 37.31 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.67 0.71 0.77 0.75 0.32 0.30 0.29 74.85%

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