[MWE] QoQ Cumulative 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- 43.59%
YoY- 119.13%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 493,817 308,538 130,196 617,434 479,492 306,843 141,343 130.07%
PBT 19,306 12,216 1,561 39,886 31,995 20,877 8,737 69.56%
Tax -2,978 -2,080 1,050 -21,580 -19,246 -12,660 -6,371 -39.74%
NP 16,328 10,136 2,611 18,306 12,749 8,217 2,366 262.04%
-
NP to SH 14,319 10,136 2,611 18,306 12,749 8,217 2,366 231.73%
-
Tax Rate 15.43% 17.03% -67.26% 54.10% 60.15% 60.64% 72.92% -
Total Cost 477,489 298,402 127,585 599,128 466,743 298,626 138,977 127.52%
-
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 4,200 - - -
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 5.34% 3.78% 1.00% 5.57% 5.67% 3.62% 1.07% -
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 213.47 133.33 56.35 287.19 228.29 146.01 67.51 115.28%
EPS 6.19 4.38 1.13 8.51 6.07 3.91 1.13 210.42%
DPS 0.00 0.00 0.00 4.00 2.00 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 213.26 133.24 56.23 266.64 207.07 132.51 61.04 130.07%
EPS 6.18 4.38 1.13 7.91 5.51 3.55 1.02 231.98%
DPS 0.00 0.00 0.00 3.71 1.81 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 0.29 0.47 1.19 0.24 0.28 0.39 1.01 -56.44%
P/EPS 10.02 14.38 59.29 8.10 10.54 14.58 60.18 -69.70%
EY 9.98 6.95 1.69 12.34 9.48 6.86 1.66 230.27%
DY 0.00 0.00 0.00 5.80 3.13 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 0.26 0.47 1.15 0.25 0.27 0.38 0.87 -55.26%
P/EPS 9.05 14.38 57.52 8.57 10.21 14.32 52.21 -68.87%
EY 11.05 6.95 1.74 11.66 9.79 6.98 1.92 220.80%
DY 0.00 0.00 0.00 5.48 3.23 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