[WEIDA] YoY TTM Result on 31-Dec-2001 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 7.07%
YoY- 93.05%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 131,045 116,459 94,770 62,946 20,467 59.02%
PBT 21,756 17,359 10,335 5,728 3,044 63.45%
Tax -8,665 -4,900 -3,900 -1,487 -870 77.57%
NP 13,091 12,459 6,435 4,241 2,174 56.60%
-
NP to SH 13,091 12,459 6,435 4,197 2,174 56.60%
-
Tax Rate 39.83% 28.23% 37.74% 25.96% 28.58% -
Total Cost 117,954 104,000 88,335 58,705 18,293 59.30%
-
Net Worth 92,114 79,974 73,640 67,172 33,894 28.37%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 2,000 - -
Div Payout % - - - 47.65% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 92,114 79,974 73,640 67,172 33,894 28.37%
NOSH 133,499 39,987 40,021 39,983 33,894 40.84%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.99% 10.70% 6.79% 6.74% 10.62% -
ROE 14.21% 15.58% 8.74% 6.25% 6.41% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 98.16 291.24 236.80 157.43 60.38 12.90%
EPS 9.81 31.16 16.08 10.50 6.41 11.21%
DPS 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.69 2.00 1.84 1.68 1.00 -8.85%
Adjusted Per Share Value based on latest NOSH - 39,983
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 98.28 87.34 71.08 47.21 15.35 59.01%
EPS 9.82 9.34 4.83 3.15 1.63 56.62%
DPS 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.6909 0.5998 0.5523 0.5038 0.2542 28.37%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 1.55 1.59 0.55 0.58 0.00 -
P/RPS 1.58 0.55 0.23 0.37 0.00 -
P/EPS 15.81 5.10 3.42 5.53 0.00 -
EY 6.33 19.60 29.23 18.10 0.00 -
DY 0.00 0.00 0.00 8.62 0.00 -
P/NAPS 2.25 0.80 0.30 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/05 25/02/04 27/02/03 26/02/02 - -
Price 1.50 1.58 0.54 0.48 0.00 -
P/RPS 1.53 0.54 0.23 0.30 0.00 -
P/EPS 15.30 5.07 3.36 4.57 0.00 -
EY 6.54 19.72 29.78 21.87 0.00 -
DY 0.00 0.00 0.00 10.42 0.00 -
P/NAPS 2.17 0.79 0.29 0.29 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