[MWE] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.29%
YoY- 334.96%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 617,434 639,322 613,686 565,372 556,298 519,624 469,148 19.99%
PBT 39,886 42,660 41,754 34,948 30,304 25,700 12,008 121.81%
Tax -21,580 -25,661 -25,320 -25,484 -21,950 -18,762 -13,972 33.44%
NP 18,306 16,998 16,434 9,464 8,354 6,937 -1,964 -
-
NP to SH 18,306 16,998 16,434 9,464 8,354 6,937 -1,964 -
-
Tax Rate 54.10% 60.15% 60.64% 72.92% 72.43% 73.00% 116.36% -
Total Cost 599,128 622,324 597,252 555,908 547,944 512,686 471,112 17.29%
-
Net Worth 328,940 224,735 226,965 221,943 218,040 216,092 208,936 35.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,599 5,600 - - 4,153 - - -
Div Payout % 46.98% 32.95% - - 49.71% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 328,940 224,735 226,965 221,943 218,040 216,092 208,936 35.14%
NOSH 214,994 210,032 210,153 209,380 207,657 209,798 208,936 1.91%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.96% 2.66% 2.68% 1.67% 1.50% 1.34% -0.42% -
ROE 5.57% 7.56% 7.24% 4.26% 3.83% 3.21% -0.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 287.19 304.39 292.02 270.02 267.89 247.68 224.54 17.74%
EPS 8.51 8.09 7.82 4.52 3.98 3.31 -0.94 -
DPS 4.00 2.67 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.53 1.07 1.08 1.06 1.05 1.03 1.00 32.60%
Adjusted Per Share Value based on latest NOSH - 209,380
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 266.64 276.09 265.02 244.16 240.24 224.40 202.60 19.99%
EPS 7.91 7.34 7.10 4.09 3.61 3.00 -0.85 -
DPS 3.71 2.42 0.00 0.00 1.79 0.00 0.00 -
NAPS 1.4205 0.9705 0.9802 0.9585 0.9416 0.9332 0.9023 35.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.64 0.57 0.68 0.62 0.55 0.41 -
P/RPS 0.24 0.21 0.20 0.25 0.23 0.22 0.18 21.03%
P/EPS 8.10 7.91 7.29 15.04 15.41 16.63 -43.62 -
EY 12.34 12.65 13.72 6.65 6.49 6.01 -2.29 -
DY 5.80 4.17 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.45 0.60 0.53 0.64 0.59 0.53 0.41 6.37%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 -
Price 0.73 0.62 0.56 0.59 0.71 0.62 0.48 -
P/RPS 0.25 0.20 0.19 0.22 0.27 0.25 0.21 12.26%
P/EPS 8.57 7.66 7.16 13.05 17.65 18.75 -51.06 -
EY 11.66 13.05 13.96 7.66 5.67 5.33 -1.96 -
DY 5.48 4.30 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.48 0.58 0.52 0.56 0.68 0.60 0.48 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