[MWE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.67%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 629,511 592,816 557,242 518,914 495,565 494,190 490,208 18.16%
PBT 45,145 37,661 30,272 9,728 -2,503 -1,470 -2,249 -
Tax -28,055 -26,397 -22,381 -16,382 -14,416 -15,117 -16,281 43.77%
NP 17,090 11,264 7,891 -6,654 -16,919 -16,587 -18,530 -
-
NP to SH 17,090 11,264 7,891 -6,654 -16,919 -16,587 -18,530 -
-
Tax Rate 62.14% 70.09% 73.93% 168.40% - - - -
Total Cost 612,421 581,552 549,351 525,568 512,484 510,777 508,738 13.17%
-
Net Worth 226,490 221,943 215,039 215,950 250,000 209,791 208,237 5.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,135 4,135 4,135 2,082 2,082 2,082 2,082 58.06%
Div Payout % 24.20% 36.71% 52.41% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 226,490 221,943 215,039 215,950 250,000 209,791 208,237 5.76%
NOSH 209,713 209,380 206,769 209,661 250,000 209,791 208,237 0.47%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.71% 1.90% 1.42% -1.28% -3.41% -3.36% -3.78% -
ROE 7.55% 5.08% 3.67% -3.08% -6.77% -7.91% -8.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 300.18 283.13 269.50 247.50 198.23 235.56 235.41 17.60%
EPS 8.15 5.38 3.82 -3.17 -6.77 -7.91 -8.90 -
DPS 2.00 1.98 2.00 0.99 0.83 1.00 1.00 58.80%
NAPS 1.08 1.06 1.04 1.03 1.00 1.00 1.00 5.26%
Adjusted Per Share Value based on latest NOSH - 209,661
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 271.86 256.01 240.65 224.10 214.01 213.42 211.70 18.16%
EPS 7.38 4.86 3.41 -2.87 -7.31 -7.16 -8.00 -
DPS 1.79 1.79 1.79 0.90 0.90 0.90 0.90 58.21%
NAPS 0.9781 0.9585 0.9287 0.9326 1.0796 0.906 0.8993 5.76%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.57 0.68 0.62 0.55 0.41 0.37 0.36 -
P/RPS 0.19 0.24 0.23 0.22 0.21 0.16 0.15 17.08%
P/EPS 6.99 12.64 16.25 -17.33 -6.06 -4.68 -4.05 -
EY 14.30 7.91 6.16 -5.77 -16.51 -21.37 -24.72 -
DY 3.51 2.90 3.23 1.81 2.03 2.70 2.78 16.83%
P/NAPS 0.53 0.64 0.60 0.53 0.41 0.37 0.36 29.44%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 29/05/03 26/02/03 -
Price 0.56 0.59 0.71 0.62 0.48 0.40 0.40 -
P/RPS 0.19 0.21 0.26 0.25 0.24 0.17 0.17 7.70%
P/EPS 6.87 10.97 18.60 -19.54 -7.09 -5.06 -4.50 -
EY 14.55 9.12 5.38 -5.12 -14.10 -19.77 -22.25 -
DY 3.57 3.35 2.82 1.60 1.74 2.50 2.50 26.83%
P/NAPS 0.52 0.56 0.68 0.60 0.48 0.40 0.40 19.13%

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