[MWE] QoQ 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- 20.5%
YoY- 103.16%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 185,279 178,342 130,196 162,401 172,649 165,500 141,343 19.75%
PBT 7,090 10,655 1,561 7,703 11,118 12,140 8,737 -12.98%
Tax -1,892 -3,130 1,050 -2,242 -6,586 -6,289 -6,371 -55.45%
NP 5,198 7,525 2,611 5,461 4,532 5,851 2,366 68.91%
-
NP to SH 4,183 7,525 2,611 5,461 4,532 5,851 2,366 46.16%
-
Tax Rate 26.69% 29.38% -67.26% 29.11% 59.24% 51.80% 72.92% -
Total Cost 180,081 170,817 127,585 156,940 168,117 159,649 138,977 18.83%
-
Net Worth 268,081 268,584 261,099 258,072 224,501 226,490 221,943 13.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,608 4,196 - - -
Div Payout % - - - 84.39% 92.59% - - -
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 268,081 268,584 261,099 258,072 224,501 226,490 221,943 13.40%
NOSH 231,104 231,538 231,061 230,421 209,814 209,713 209,380 6.79%
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 2.81% 4.22% 2.01% 3.36% 2.62% 3.54% 1.67% -
ROE 1.56% 2.80% 1.00% 2.12% 2.02% 2.58% 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 80.17 77.02 56.35 70.48 82.29 78.92 67.51 12.12%
EPS 1.81 3.25 1.13 2.37 2.16 2.79 1.13 36.85%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.16 1.16 1.13 1.12 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 80.01 77.02 56.23 70.13 74.56 71.47 61.04 19.75%
EPS 1.81 3.25 1.13 2.36 1.96 2.53 1.02 46.52%
DPS 0.00 0.00 0.00 1.99 1.81 0.00 0.00 -
NAPS 1.1577 1.1599 1.1276 1.1145 0.9695 0.9781 0.9585 13.40%
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 0.77 0.82 1.19 0.98 0.78 0.72 1.01 -16.53%
P/EPS 34.25 19.38 59.29 29.11 29.63 20.43 60.18 -31.30%
EY 2.92 5.16 1.69 3.43 3.38 4.89 1.66 45.66%
DY 0.00 0.00 0.00 2.90 3.13 0.00 0.00 -
P/NAPS 0.53 0.54 0.59 0.62 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 0.70 0.82 1.15 1.04 0.75 0.71 0.87 -13.48%
P/EPS 30.94 19.38 57.52 30.80 28.70 20.07 52.21 -29.42%
EY 3.23 5.16 1.74 3.25 3.48 4.98 1.92 41.40%
DY 0.00 0.00 0.00 2.74 3.23 0.00 0.00 -
P/NAPS 0.48 0.54 0.58 0.65 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