[MWE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -85.74%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 662,959 493,817 308,538 130,196 617,434 479,492 306,843 66.89%
PBT 19,931 19,306 12,216 1,561 39,886 31,995 20,877 -3.03%
Tax -3,849 -2,978 -2,080 1,050 -21,580 -19,246 -12,660 -54.68%
NP 16,082 16,328 10,136 2,611 18,306 12,749 8,217 56.27%
-
NP to SH 17,189 14,319 10,136 2,611 18,306 12,749 8,217 63.34%
-
Tax Rate 19.31% 15.43% 17.03% -67.26% 54.10% 60.15% 60.64% -
Total Cost 646,877 477,489 298,402 127,585 599,128 466,743 298,626 67.18%
-
Net Worth 279,901 268,336 268,441 261,099 328,940 224,735 226,965 14.95%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 11,566 - - - 8,599 4,200 - -
Div Payout % 67.29% - - - 46.98% 32.95% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 279,901 268,336 268,441 261,099 328,940 224,735 226,965 14.95%
NOSH 231,323 231,324 231,415 231,061 214,994 210,032 210,153 6.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.43% 3.31% 3.29% 2.01% 2.96% 2.66% 2.68% -
ROE 6.14% 5.34% 3.78% 1.00% 5.57% 5.67% 3.62% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 286.59 213.47 133.33 56.35 287.19 228.29 146.01 56.57%
EPS 7.43 6.19 4.38 1.13 8.51 6.07 3.91 53.23%
DPS 5.00 0.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 1.21 1.16 1.16 1.13 1.53 1.07 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 231,061
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 286.30 213.26 133.24 56.23 266.64 207.07 132.51 66.89%
EPS 7.42 6.18 4.38 1.13 7.91 5.51 3.55 63.25%
DPS 4.99 0.00 0.00 0.00 3.71 1.81 0.00 -
NAPS 1.2088 1.1588 1.1593 1.1276 1.4205 0.9705 0.9802 14.95%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.57 0.62 0.63 0.67 0.69 0.64 0.57 -
P/RPS 0.20 0.29 0.47 1.19 0.24 0.28 0.39 -35.85%
P/EPS 7.67 10.02 14.38 59.29 8.10 10.54 14.58 -34.75%
EY 13.04 9.98 6.95 1.69 12.34 9.48 6.86 53.27%
DY 8.77 0.00 0.00 0.00 5.80 3.13 0.00 -
P/NAPS 0.47 0.53 0.54 0.59 0.45 0.60 0.53 -7.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 25/08/05 26/05/05 25/02/05 30/11/04 25/08/04 -
Price 0.66 0.56 0.63 0.65 0.73 0.62 0.56 -
P/RPS 0.23 0.26 0.47 1.15 0.25 0.27 0.38 -28.38%
P/EPS 8.88 9.05 14.38 57.52 8.57 10.21 14.32 -27.21%
EY 11.26 11.05 6.95 1.74 11.66 9.79 6.98 37.42%
DY 7.58 0.00 0.00 0.00 5.48 3.23 0.00 -
P/NAPS 0.55 0.48 0.54 0.58 0.48 0.58 0.52 3.79%

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