[MWE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 60.56%
YoY- 145.08%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 479,492 306,843 141,343 556,298 389,718 234,574 105,769 173.16%
PBT 31,995 20,877 8,737 30,304 19,275 6,004 1,348 721.15%
Tax -19,246 -12,660 -6,371 -21,950 -14,072 -6,986 -2,355 304.17%
NP 12,749 8,217 2,366 8,354 5,203 -982 -1,007 -
-
NP to SH 12,749 8,217 2,366 8,354 5,203 -982 -1,007 -
-
Tax Rate 60.15% 60.64% 72.92% 72.43% 73.01% 116.36% 174.70% -
Total Cost 466,743 298,626 138,977 547,944 384,515 235,556 106,776 166.62%
-
Net Worth 224,735 226,965 221,943 218,040 216,092 208,936 209,791 4.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,200 - - 4,153 - - - -
Div Payout % 32.95% - - 49.71% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 224,735 226,965 221,943 218,040 216,092 208,936 209,791 4.68%
NOSH 210,032 210,153 209,380 207,657 209,798 208,936 209,791 0.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.66% 2.68% 1.67% 1.50% 1.34% -0.42% -0.95% -
ROE 5.67% 3.62% 1.07% 3.83% 2.41% -0.47% -0.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 228.29 146.01 67.51 267.89 185.76 112.27 50.42 172.93%
EPS 6.07 3.91 1.13 3.98 2.48 -0.47 -0.48 -
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.06 1.05 1.03 1.00 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 206,769
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 207.07 132.51 61.04 240.24 168.30 101.30 45.68 173.14%
EPS 5.51 3.55 1.02 3.61 2.25 -0.42 -0.43 -
DPS 1.81 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 0.9705 0.9802 0.9585 0.9416 0.9332 0.9023 0.906 4.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.64 0.57 0.68 0.62 0.55 0.41 0.37 -
P/RPS 0.28 0.39 1.01 0.23 0.30 0.37 0.73 -47.11%
P/EPS 10.54 14.58 60.18 15.41 22.18 -87.23 -77.08 -
EY 9.48 6.86 1.66 6.49 4.51 -1.15 -1.30 -
DY 3.13 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.64 0.59 0.53 0.41 0.37 37.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 29/05/03 -
Price 0.62 0.56 0.59 0.71 0.62 0.48 0.40 -
P/RPS 0.27 0.38 0.87 0.27 0.33 0.43 0.79 -51.02%
P/EPS 10.21 14.32 52.21 17.65 25.00 -102.13 -83.33 -
EY 9.79 6.98 1.92 5.67 4.00 -0.98 -1.20 -
DY 3.23 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.56 0.68 0.60 0.48 0.40 28.02%

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