[MWE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 94.1%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 333,956 662,959 658,422 617,076 520,784 617,434 639,322 -35.16%
PBT 14,392 19,931 25,741 24,432 6,244 39,886 42,660 -51.57%
Tax -1,460 -3,849 -3,970 -4,160 4,200 -21,580 -25,661 -85.23%
NP 12,932 16,082 21,770 20,272 10,444 18,306 16,998 -16.67%
-
NP to SH 11,392 17,189 19,092 20,272 10,444 18,306 16,998 -23.43%
-
Tax Rate 10.14% 19.31% 15.42% 17.03% -67.26% 54.10% 60.15% -
Total Cost 321,024 646,877 636,652 596,804 510,340 599,128 622,324 -35.70%
-
Net Worth 275,538 279,901 268,336 268,441 261,099 328,940 224,735 14.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 11,566 - - - 8,599 5,600 -
Div Payout % - 67.29% - - - 46.98% 32.95% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 275,538 279,901 268,336 268,441 261,099 328,940 224,735 14.56%
NOSH 231,544 231,323 231,324 231,415 231,061 214,994 210,032 6.72%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.87% 2.43% 3.31% 3.29% 2.01% 2.96% 2.66% -
ROE 4.13% 6.14% 7.11% 7.55% 4.00% 5.57% 7.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 144.23 286.59 284.63 266.65 225.39 287.19 304.39 -39.24%
EPS 4.92 7.43 8.25 8.76 4.52 8.51 8.09 -28.24%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 2.67 -
NAPS 1.19 1.21 1.16 1.16 1.13 1.53 1.07 7.35%
Adjusted Per Share Value based on latest NOSH - 231,538
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 144.22 286.30 284.34 266.49 224.90 266.64 276.09 -35.16%
EPS 4.92 7.42 8.24 8.75 4.51 7.91 7.34 -23.42%
DPS 0.00 4.99 0.00 0.00 0.00 3.71 2.42 -
NAPS 1.1899 1.2088 1.1588 1.1593 1.1276 1.4205 0.9705 14.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.64 0.57 0.62 0.63 0.67 0.69 0.64 -
P/RPS 0.44 0.20 0.22 0.24 0.30 0.24 0.21 63.81%
P/EPS 13.01 7.67 7.51 7.19 14.82 8.10 7.91 39.37%
EY 7.69 13.04 13.31 13.90 6.75 12.34 12.65 -28.26%
DY 0.00 8.77 0.00 0.00 0.00 5.80 4.17 -
P/NAPS 0.54 0.47 0.53 0.54 0.59 0.45 0.60 -6.78%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/06/06 28/02/06 24/11/05 25/08/05 26/05/05 25/02/05 30/11/04 -
Price 0.63 0.66 0.56 0.63 0.65 0.73 0.62 -
P/RPS 0.44 0.23 0.20 0.24 0.29 0.25 0.20 69.23%
P/EPS 12.80 8.88 6.79 7.19 14.38 8.57 7.66 40.86%
EY 7.81 11.26 14.74 13.90 6.95 11.66 13.05 -29.00%
DY 0.00 7.58 0.00 0.00 0.00 5.48 4.30 -
P/NAPS 0.53 0.55 0.48 0.54 0.58 0.48 0.58 -5.83%

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