[MWE] QoQ TTM 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- 17.96%
YoY- 130.77%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 656,218 643,588 630,746 641,893 647,016 629,511 592,816 7.00%
PBT 27,009 31,037 32,522 39,698 42,992 45,145 37,661 -19.86%
Tax -6,214 -10,908 -14,067 -21,488 -27,555 -28,055 -26,397 -61.84%
NP 20,795 20,129 18,455 18,210 15,437 17,090 11,264 50.43%
-
NP to SH 19,780 20,129 18,455 18,210 15,437 17,090 11,264 45.50%
-
Tax Rate 23.01% 35.15% 43.25% 54.13% 64.09% 62.14% 70.09% -
Total Cost 635,423 623,459 612,291 623,683 631,579 612,421 581,552 6.07%
-
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 8,804 8,804 8,804 8,331 4,135 4,135 7.48%
Div Payout % 23.30% 43.74% 47.71% 48.35% 53.97% 24.20% 36.71% -
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 3.17% 3.13% 2.93% 2.84% 2.39% 2.71% 1.90% -
ROE 7.38% 7.49% 7.07% 7.06% 6.88% 7.55% 5.08% -
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 283.95 277.96 272.98 278.57 308.37 300.18 283.13 0.19%
EPS 8.56 8.69 7.99 7.90 7.36 8.15 5.38 36.25%
DPS 2.00 3.80 3.81 3.82 4.00 2.00 1.98 0.67%
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 283.39 277.94 272.39 277.20 279.42 271.86 256.01 7.00%
EPS 8.54 8.69 7.97 7.86 6.67 7.38 4.86 45.56%
DPS 1.99 3.80 3.80 3.80 3.60 1.79 1.79 7.30%
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 0.22 0.23 0.25 0.25 0.21 0.19 0.24 -5.63%
P/EPS 7.24 7.25 8.39 8.73 8.70 6.99 12.64 -31.00%
EY 13.80 13.80 11.92 11.45 11.50 14.30 7.91 44.87%
DY 3.23 6.04 5.69 5.54 6.25 3.51 2.90 7.44%
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 0.20 0.23 0.24 0.26 0.20 0.19 0.21 -3.19%
P/EPS 6.54 7.25 8.14 9.24 8.43 6.87 10.97 -29.14%
EY 15.28 13.80 12.29 10.83 11.87 14.55 9.12 41.02%
DY 3.57 6.04 5.86 5.23 6.45 3.57 3.35 4.32%
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