[MWE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -11.98%
YoY- 334.96%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 162,401 172,649 165,500 141,343 167,524 155,144 128,805 16.62%
PBT 7,703 11,118 12,140 8,737 10,997 13,271 4,656 39.66%
Tax -2,242 -6,586 -6,289 -6,371 -8,309 -7,086 -4,631 -38.20%
NP 5,461 4,532 5,851 2,366 2,688 6,185 25 3468.33%
-
NP to SH 5,461 4,532 5,851 2,366 2,688 6,185 25 3468.33%
-
Tax Rate 29.11% 59.24% 51.80% 72.92% 75.56% 53.39% 99.46% -
Total Cost 156,940 168,117 159,649 138,977 164,836 148,959 128,780 14.02%
-
Net Worth 258,072 224,501 226,490 221,943 215,039 215,950 250,000 2.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,608 4,196 - - 4,135 - - -
Div Payout % 84.39% 92.59% - - 153.85% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 258,072 224,501 226,490 221,943 215,039 215,950 250,000 2.13%
NOSH 230,421 209,814 209,713 209,380 206,769 209,661 250,000 -5.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.36% 2.62% 3.54% 1.67% 1.60% 3.99% 0.02% -
ROE 2.12% 2.02% 2.58% 1.07% 1.25% 2.86% 0.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.48 82.29 78.92 67.51 81.02 74.00 51.52 23.11%
EPS 2.37 2.16 2.79 1.13 1.30 2.95 0.01 3666.77%
DPS 2.00 2.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.12 1.07 1.08 1.06 1.04 1.03 1.00 7.81%
Adjusted Per Share Value based on latest NOSH - 209,380
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.13 74.56 71.47 61.04 72.35 67.00 55.63 16.61%
EPS 2.36 1.96 2.53 1.02 1.16 2.67 0.01 3656.21%
DPS 1.99 1.81 0.00 0.00 1.79 0.00 0.00 -
NAPS 1.1145 0.9695 0.9781 0.9585 0.9287 0.9326 1.0796 2.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.69 0.64 0.57 0.68 0.62 0.55 0.41 -
P/RPS 0.98 0.78 0.72 1.01 0.77 0.74 0.80 14.41%
P/EPS 29.11 29.63 20.43 60.18 47.69 18.64 4,100.00 -96.25%
EY 3.43 3.38 4.89 1.66 2.10 5.36 0.02 2939.05%
DY 2.90 3.13 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.62 0.60 0.53 0.64 0.60 0.53 0.41 31.58%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 -
Price 0.73 0.62 0.56 0.59 0.71 0.62 0.48 -
P/RPS 1.04 0.75 0.71 0.87 0.88 0.84 0.93 7.70%
P/EPS 30.80 28.70 20.07 52.21 54.62 21.02 4,800.00 -96.49%
EY 3.25 3.48 4.98 1.92 1.83 4.76 0.02 2832.26%
DY 2.74 3.23 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.65 0.58 0.52 0.56 0.68 0.60 0.48 22.28%

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