[MWE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 55.15%
YoY- 145.03%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 308,538 130,196 617,434 479,492 306,843 141,343 556,298 -32.51%
PBT 12,216 1,561 39,886 31,995 20,877 8,737 30,304 -45.46%
Tax -2,080 1,050 -21,580 -19,246 -12,660 -6,371 -21,950 -79.24%
NP 10,136 2,611 18,306 12,749 8,217 2,366 8,354 13.77%
-
NP to SH 10,136 2,611 18,306 12,749 8,217 2,366 8,354 13.77%
-
Tax Rate 17.03% -67.26% 54.10% 60.15% 60.64% 72.92% 72.43% -
Total Cost 298,402 127,585 599,128 466,743 298,626 138,977 547,944 -33.33%
-
Net Worth 268,441 261,099 328,940 224,735 226,965 221,943 218,040 14.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,599 4,200 - - 4,153 -
Div Payout % - - 46.98% 32.95% - - 49.71% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 268,441 261,099 328,940 224,735 226,965 221,943 218,040 14.88%
NOSH 231,415 231,061 214,994 210,032 210,153 209,380 207,657 7.49%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.29% 2.01% 2.96% 2.66% 2.68% 1.67% 1.50% -
ROE 3.78% 1.00% 5.57% 5.67% 3.62% 1.07% 3.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 133.33 56.35 287.19 228.29 146.01 67.51 267.89 -37.22%
EPS 4.38 1.13 8.51 6.07 3.91 1.13 3.98 6.59%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 2.00 -
NAPS 1.16 1.13 1.53 1.07 1.08 1.06 1.05 6.87%
Adjusted Per Share Value based on latest NOSH - 209,814
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 133.24 56.23 266.64 207.07 132.51 61.04 240.24 -32.52%
EPS 4.38 1.13 7.91 5.51 3.55 1.02 3.61 13.77%
DPS 0.00 0.00 3.71 1.81 0.00 0.00 1.79 -
NAPS 1.1593 1.1276 1.4205 0.9705 0.9802 0.9585 0.9416 14.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.63 0.67 0.69 0.64 0.57 0.68 0.62 -
P/RPS 0.47 1.19 0.24 0.28 0.39 1.01 0.23 61.10%
P/EPS 14.38 59.29 8.10 10.54 14.58 60.18 15.41 -4.51%
EY 6.95 1.69 12.34 9.48 6.86 1.66 6.49 4.67%
DY 0.00 0.00 5.80 3.13 0.00 0.00 3.23 -
P/NAPS 0.54 0.59 0.45 0.60 0.53 0.64 0.59 -5.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 25/02/05 30/11/04 25/08/04 27/05/04 26/02/04 -
Price 0.63 0.65 0.73 0.62 0.56 0.59 0.71 -
P/RPS 0.47 1.15 0.25 0.27 0.38 0.87 0.27 44.75%
P/EPS 14.38 57.52 8.57 10.21 14.32 52.21 17.65 -12.77%
EY 6.95 1.74 11.66 9.79 6.98 1.92 5.67 14.54%
DY 0.00 0.00 5.48 3.23 0.00 0.00 2.82 -
P/NAPS 0.54 0.58 0.48 0.58 0.52 0.56 0.68 -14.25%

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