[WEIDA] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -12.87%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 178,515 169,901 108,744 136,431 111,411 87,266 63,623 18.75%
PBT 18,495 17,281 14,038 23,169 13,938 10,725 5,779 21.38%
Tax -5,318 -6,264 -3,506 -9,932 -2,738 -3,663 -1,815 19.61%
NP 13,177 11,017 10,532 13,237 11,200 7,062 3,964 22.15%
-
NP to SH 12,338 10,906 10,456 13,237 11,200 7,062 3,920 21.04%
-
Tax Rate 28.75% 36.25% 24.98% 42.87% 19.64% 34.15% 31.41% -
Total Cost 165,338 158,884 98,212 123,194 100,211 80,204 59,659 18.50%
-
Net Worth 120,822 113,473 103,763 80,056 79,966 72,470 65,154 10.83%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,141 - - - - - 2,000 17.03%
Div Payout % 41.67% - - - - - 51.02% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 120,822 113,473 103,763 80,056 79,966 72,470 65,154 10.83%
NOSH 128,534 133,497 133,030 40,028 39,983 40,038 39,972 21.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.38% 6.48% 9.69% 9.70% 10.05% 8.09% 6.23% -
ROE 10.21% 9.61% 10.08% 16.53% 14.01% 9.74% 6.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 138.88 127.27 81.74 340.84 278.64 217.95 159.17 -2.24%
EPS 9.60 8.17 7.86 33.07 28.01 17.64 9.81 -0.35%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 5.00 -3.64%
NAPS 0.94 0.85 0.78 2.00 2.00 1.81 1.63 -8.76%
Adjusted Per Share Value based on latest NOSH - 40,028
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 133.89 127.43 81.56 102.32 83.56 65.45 47.72 18.75%
EPS 9.25 8.18 7.84 9.93 8.40 5.30 2.94 21.03%
DPS 3.86 0.00 0.00 0.00 0.00 0.00 1.50 17.05%
NAPS 0.9062 0.8511 0.7782 0.6004 0.5998 0.5435 0.4887 10.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.83 0.51 0.90 1.49 1.09 0.50 0.42 -
P/RPS 0.60 0.40 1.10 0.44 0.39 0.23 0.26 14.94%
P/EPS 8.65 6.24 11.45 4.51 3.89 2.83 4.28 12.43%
EY 11.57 16.02 8.73 22.19 25.70 35.28 23.35 -11.03%
DY 4.82 0.00 0.00 0.00 0.00 0.00 11.91 -13.98%
P/NAPS 0.88 0.60 1.15 0.75 0.55 0.28 0.26 22.52%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 28/11/05 23/11/04 28/11/03 25/11/02 29/11/01 -
Price 0.70 0.53 0.64 1.65 1.50 0.54 0.53 -
P/RPS 0.50 0.42 0.78 0.48 0.54 0.25 0.33 7.16%
P/EPS 7.29 6.49 8.14 4.99 5.35 3.06 5.40 5.12%
EY 13.71 15.41 12.28 20.04 18.67 32.66 18.50 -4.86%
DY 5.71 0.00 0.00 0.00 0.00 0.00 9.44 -8.03%
P/NAPS 0.74 0.62 0.82 0.83 0.75 0.30 0.33 14.40%

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