[WEIDA] QoQ TTM 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- 32.26%
YoY- 58.6%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 131,475 123,355 116,459 111,411 101,464 96,921 94,770 24.41%
PBT 24,364 20,294 17,359 13,938 10,944 11,783 10,335 77.22%
Tax -9,171 -7,947 -4,900 -2,738 -2,476 -2,459 -3,900 76.92%
NP 15,193 12,347 12,459 11,200 8,468 9,324 6,435 77.40%
-
NP to SH 15,193 12,347 12,459 11,200 8,468 9,324 6,435 77.40%
-
Tax Rate 37.64% 39.16% 28.23% 19.64% 22.62% 20.87% 37.74% -
Total Cost 116,282 111,008 104,000 100,211 92,996 87,597 88,335 20.13%
-
Net Worth 79,960 79,951 79,974 79,966 75,199 73,978 73,640 5.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 79,960 79,951 79,974 79,966 75,199 73,978 73,640 5.64%
NOSH 39,980 39,975 39,987 39,983 39,999 39,988 40,021 -0.06%
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 11.56% 10.01% 10.70% 10.05% 8.35% 9.62% 6.79% -
ROE 19.00% 15.44% 15.58% 14.01% 11.26% 12.60% 8.74% -
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 328.85 308.57 291.24 278.64 253.66 242.37 236.80 24.49%
EPS 38.00 30.89 31.16 28.01 21.17 23.32 16.08 77.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 1.88 1.85 1.84 5.72%
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 98.61 92.52 87.34 83.56 76.10 72.69 71.08 24.41%
EPS 11.39 9.26 9.34 8.40 6.35 6.99 4.83 77.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5997 0.5996 0.5998 0.5998 0.564 0.5548 0.5523 5.64%
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 0.48 0.52 0.55 0.39 0.22 0.23 0.23 63.38%
P/EPS 4.16 5.25 5.10 3.89 2.65 2.40 3.42 13.96%
EY 24.05 19.07 19.60 25.70 37.80 41.64 29.23 -12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.80 0.55 0.30 0.30 0.30 90.80%
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 0.45 0.49 0.54 0.54 0.24 0.23 0.23 56.49%
P/EPS 3.92 4.89 5.07 5.35 2.83 2.40 3.36 10.83%
EY 25.50 20.45 19.72 18.67 35.28 41.64 29.78 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.79 0.75 0.32 0.30 0.29 88.52%

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