[MWE] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 7.69%
YoY- 119.13%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 658,422 617,076 520,784 617,434 639,322 613,686 565,372 10.68%
PBT 25,741 24,432 6,244 39,886 42,660 41,754 34,948 -18.42%
Tax -3,970 -4,160 4,200 -21,580 -25,661 -25,320 -25,484 -71.01%
NP 21,770 20,272 10,444 18,306 16,998 16,434 9,464 74.16%
-
NP to SH 19,092 20,272 10,444 18,306 16,998 16,434 9,464 59.58%
-
Tax Rate 15.42% 17.03% -67.26% 54.10% 60.15% 60.64% 72.92% -
Total Cost 636,652 596,804 510,340 599,128 622,324 597,252 555,908 9.45%
-
Net Worth 268,336 268,441 261,099 328,940 224,735 226,965 221,943 13.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 8,599 5,600 - - -
Div Payout % - - - 46.98% 32.95% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 268,336 268,441 261,099 328,940 224,735 226,965 221,943 13.47%
NOSH 231,324 231,415 231,061 214,994 210,032 210,153 209,380 6.86%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.31% 3.29% 2.01% 2.96% 2.66% 2.68% 1.67% -
ROE 7.11% 7.55% 4.00% 5.57% 7.56% 7.24% 4.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 284.63 266.65 225.39 287.19 304.39 292.02 270.02 3.57%
EPS 8.25 8.76 4.52 8.51 8.09 7.82 4.52 49.29%
DPS 0.00 0.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 1.16 1.16 1.13 1.53 1.07 1.08 1.06 6.18%
Adjusted Per Share Value based on latest NOSH - 230,421
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 284.34 266.49 224.90 266.64 276.09 265.02 244.16 10.67%
EPS 8.24 8.75 4.51 7.91 7.34 7.10 4.09 59.44%
DPS 0.00 0.00 0.00 3.71 2.42 0.00 0.00 -
NAPS 1.1588 1.1593 1.1276 1.4205 0.9705 0.9802 0.9585 13.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.63 0.67 0.69 0.64 0.57 0.68 -
P/RPS 0.22 0.24 0.30 0.24 0.21 0.20 0.25 -8.16%
P/EPS 7.51 7.19 14.82 8.10 7.91 7.29 15.04 -37.03%
EY 13.31 13.90 6.75 12.34 12.65 13.72 6.65 58.75%
DY 0.00 0.00 0.00 5.80 4.17 0.00 0.00 -
P/NAPS 0.53 0.54 0.59 0.45 0.60 0.53 0.64 -11.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 25/02/05 30/11/04 25/08/04 27/05/04 -
Price 0.56 0.63 0.65 0.73 0.62 0.56 0.59 -
P/RPS 0.20 0.24 0.29 0.25 0.20 0.19 0.22 -6.15%
P/EPS 6.79 7.19 14.38 8.57 7.66 7.16 13.05 -35.28%
EY 14.74 13.90 6.95 11.66 13.05 13.96 7.66 54.64%
DY 0.00 0.00 0.00 5.48 4.30 0.00 0.00 -
P/NAPS 0.48 0.54 0.58 0.48 0.58 0.52 0.56 -9.75%

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