[MWE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 51.72%
YoY- 201.01%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 630,746 641,893 647,016 629,511 592,816 557,242 518,914 13.88%
PBT 32,522 39,698 42,992 45,145 37,661 30,272 9,728 123.41%
Tax -14,067 -21,488 -27,555 -28,055 -26,397 -22,381 -16,382 -9.64%
NP 18,455 18,210 15,437 17,090 11,264 7,891 -6,654 -
-
NP to SH 18,455 18,210 15,437 17,090 11,264 7,891 -6,654 -
-
Tax Rate 43.25% 54.13% 64.09% 62.14% 70.09% 73.93% 168.40% -
Total Cost 612,291 623,683 631,579 612,421 581,552 549,351 525,568 10.70%
-
Net Worth 261,099 258,072 224,501 226,490 221,943 215,039 215,950 13.47%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,804 8,804 8,331 4,135 4,135 4,135 2,082 161.26%
Div Payout % 47.71% 48.35% 53.97% 24.20% 36.71% 52.41% 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 261,099 258,072 224,501 226,490 221,943 215,039 215,950 13.47%
NOSH 231,061 230,421 209,814 209,713 209,380 206,769 209,661 6.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.93% 2.84% 2.39% 2.71% 1.90% 1.42% -1.28% -
ROE 7.07% 7.06% 6.88% 7.55% 5.08% 3.67% -3.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 272.98 278.57 308.37 300.18 283.13 269.50 247.50 6.74%
EPS 7.99 7.90 7.36 8.15 5.38 3.82 -3.17 -
DPS 3.81 3.82 4.00 2.00 1.98 2.00 0.99 145.37%
NAPS 1.13 1.12 1.07 1.08 1.06 1.04 1.03 6.36%
Adjusted Per Share Value based on latest NOSH - 209,713
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 272.39 277.20 279.42 271.86 256.01 240.65 224.10 13.88%
EPS 7.97 7.86 6.67 7.38 4.86 3.41 -2.87 -
DPS 3.80 3.80 3.60 1.79 1.79 1.79 0.90 161.00%
NAPS 1.1276 1.1145 0.9695 0.9781 0.9585 0.9287 0.9326 13.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.67 0.69 0.64 0.57 0.68 0.62 0.55 -
P/RPS 0.25 0.25 0.21 0.19 0.24 0.23 0.22 8.88%
P/EPS 8.39 8.73 8.70 6.99 12.64 16.25 -17.33 -
EY 11.92 11.45 11.50 14.30 7.91 6.16 -5.77 -
DY 5.69 5.54 6.25 3.51 2.90 3.23 1.81 114.44%
P/NAPS 0.59 0.62 0.60 0.53 0.64 0.60 0.53 7.40%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 30/11/04 25/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.65 0.73 0.62 0.56 0.59 0.71 0.62 -
P/RPS 0.24 0.26 0.20 0.19 0.21 0.26 0.25 -2.68%
P/EPS 8.14 9.24 8.43 6.87 10.97 18.60 -19.54 -
EY 12.29 10.83 11.87 14.55 9.12 5.38 -5.12 -
DY 5.86 5.23 6.45 3.57 3.35 2.82 1.60 137.41%
P/NAPS 0.58 0.65 0.58 0.52 0.56 0.68 0.60 -2.23%

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