[WEIDA] QoQ Annualized Quarter 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- 1.14%
YoY- 49.6%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 142,552 136,424 123,255 120,589 116,400 103,944 96,921 29.24%
PBT 22,418 25,560 20,294 19,144 16,668 9,280 11,782 53.37%
Tax -8,714 -9,488 -7,947 -7,084 -4,744 -4,592 -2,323 140.84%
NP 13,704 16,072 12,347 12,060 11,924 4,688 9,459 27.95%
-
NP to SH 13,704 16,072 12,347 12,060 11,924 4,688 9,459 27.95%
-
Tax Rate 38.87% 37.12% 39.16% 37.00% 28.46% 49.48% 19.72% -
Total Cost 128,848 120,352 110,908 108,529 104,476 99,256 87,462 29.37%
-
Net Worth 92,400 89,555 85,593 82,009 79,973 75,199 74,000 15.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 1,200 -
Div Payout % - - - - - - 12.69% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 92,400 89,555 85,593 82,009 79,973 75,199 74,000 15.90%
NOSH 40,000 39,980 39,996 40,004 39,986 39,999 40,000 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.61% 11.78% 10.02% 10.00% 10.24% 4.51% 9.76% -
ROE 14.83% 17.95% 14.43% 14.71% 14.91% 6.23% 12.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 356.38 341.23 308.16 301.44 291.10 259.86 242.30 29.24%
EPS 34.26 40.20 30.87 30.15 29.82 11.72 23.65 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.31 2.24 2.14 2.05 2.00 1.88 1.85 15.90%
Adjusted Per Share Value based on latest NOSH - 39,987
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 106.91 102.32 92.44 90.44 87.30 77.96 72.69 29.23%
EPS 10.28 12.05 9.26 9.05 8.94 3.52 7.09 28.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.693 0.6717 0.6419 0.6151 0.5998 0.564 0.555 15.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.49 1.58 1.62 1.59 1.09 0.56 0.56 -
P/RPS 0.42 0.46 0.53 0.53 0.37 0.22 0.23 49.23%
P/EPS 4.35 3.93 5.25 5.27 3.66 4.78 2.37 49.74%
EY 22.99 25.44 19.06 18.96 27.36 20.93 42.23 -33.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.65 0.71 0.76 0.78 0.55 0.30 0.30 67.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 30/08/04 26/05/04 25/02/04 28/11/03 26/08/03 30/05/03 -
Price 1.65 1.49 1.51 1.58 1.50 0.60 0.56 -
P/RPS 0.46 0.44 0.49 0.52 0.52 0.23 0.23 58.53%
P/EPS 4.82 3.71 4.89 5.24 5.03 5.12 2.37 60.31%
EY 20.76 26.98 20.44 19.08 19.88 19.53 42.23 -37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.71 0.67 0.71 0.77 0.75 0.32 0.30 77.31%

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