[MWE] QoQ TTM Result on 31-Mar-2005 [#1]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 1.35%

YoY- 63.84%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	662,959	656,218	643,588	630,746	641,893	647,016	629,511	3.50%
YoY %	1.03%	1.96%	2.04%	-1.74%	-0.79%	2.78%	-	-
Horiz. %	105.31%	104.24%	102.24%	100.20%	101.97%	102.78%	100.00%	-
PBT	19,931	27,009	31,037	32,522	39,698	42,992	45,145	-41.93%
YoY %	-26.21%	-12.98%	-4.57%	-18.08%	-7.66%	-4.77%	-	-
Horiz. %	44.15%	59.83%	68.75%	72.04%	87.93%	95.23%	100.00%	-
Tax	-4,843	-6,214	-10,908	-14,067	-21,488	-27,555	-28,055	-68.89%
YoY %	22.06%	43.03%	22.46%	34.54%	22.02%	1.78%	-	-
Horiz. %	17.26%	22.15%	38.88%	50.14%	76.59%	98.22%	100.00%	-
NP	15,088	20,795	20,129	18,455	18,210	15,437	17,090	-7.94%
YoY %	-27.44%	3.31%	9.07%	1.35%	17.96%	-9.67%	-	-
Horiz. %	88.29%	121.68%	117.78%	107.99%	106.55%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,189	19,780	20,129	18,455	18,210	15,437	17,090	0.38%
YoY %	-13.10%	-1.73%	9.07%	1.35%	17.96%	-9.67%	-	-
Horiz. %	100.58%	115.74%	117.78%	107.99%	106.55%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.30%	23.01%	35.15%	43.25%	54.13%	64.09%	62.14%	-
YoY %	5.61%	-34.54%	-18.73%	-20.10%	-15.54%	3.14%	-	-
Horiz. %	39.11%	37.03%	56.57%	69.60%	87.11%	103.14%	100.00%	-
Total Cost	647,871	635,423	623,459	612,291	623,683	631,579	612,421	3.81%
YoY %	1.96%	1.92%	1.82%	-1.83%	-1.25%	3.13%	-	-
Horiz. %	105.79%	103.76%	101.80%	99.98%	101.84%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,317	268,081	268,584	261,099	258,072	224,501	226,490	1.41%
YoY %	-13.71%	-0.19%	2.87%	1.17%	14.95%	-0.88%	-	-
Horiz. %	102.13%	118.36%	118.59%	115.28%	113.94%	99.12%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	11,565	4,608	8,804	8,804	8,804	8,331	4,135	98.13%
YoY %	150.98%	-47.66%	0.00%	0.00%	5.68%	101.48%	-	-
Horiz. %	279.69%	111.44%	212.91%	212.91%	212.91%	201.48%	100.00%	-
Div Payout %	67.29%	23.30%	43.74%	47.71%	48.35%	53.97%	24.20%	-
YoY %	188.80%	-46.73%	-8.32%	-1.32%	-10.41%	123.02%	-	-
Horiz. %	278.06%	96.28%	180.74%	197.15%	199.79%	223.02%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	231,317	268,081	268,584	261,099	258,072	224,501	226,490	1.41%
YoY %	-13.71%	-0.19%	2.87%	1.17%	14.95%	-0.88%	-	-
Horiz. %	102.13%	118.36%	118.59%	115.28%	113.94%	99.12%	100.00%	-
NOSH	231,317	231,104	231,538	231,061	230,421	209,814	209,713	6.73%
YoY %	0.09%	-0.19%	0.21%	0.28%	9.82%	0.05%	-	-
Horiz. %	110.30%	110.20%	110.41%	110.18%	109.87%	100.05%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	2.28%	3.17%	3.13%	2.93%	2.84%	2.39%	2.71%	-
YoY %	-28.08%	1.28%	6.83%	3.17%	18.83%	-11.81%	-	-
Horiz. %	84.13%	116.97%	115.50%	108.12%	104.80%	88.19%	100.00%	-
ROE	7.43%	7.38%	7.49%	7.07%	7.06%	6.88%	7.55%	-
YoY %	0.68%	-1.47%	5.94%	0.14%	2.62%	-8.87%	-	-
Horiz. %	98.41%	97.75%	99.21%	93.64%	93.51%	91.13%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	286.60	283.95	277.96	272.98	278.57	308.37	300.18	-3.03%
YoY %	0.93%	2.15%	1.82%	-2.01%	-9.66%	2.73%	-	-
Horiz. %	95.48%	94.59%	92.60%	90.94%	92.80%	102.73%	100.00%	-
EPS	7.43	8.56	8.69	7.99	7.90	7.36	8.15	-5.96%
YoY %	-13.20%	-1.50%	8.76%	1.14%	7.34%	-9.69%	-	-
Horiz. %	91.17%	105.03%	106.63%	98.04%	96.93%	90.31%	100.00%	-
DPS	5.00	2.00	3.80	3.81	3.82	4.00	2.00	83.89%
YoY %	150.00%	-47.37%	-0.26%	-0.26%	-4.50%	100.00%	-	-
Horiz. %	250.00%	100.00%	190.00%	190.50%	191.00%	200.00%	100.00%	-
NAPS	1.00	1.16	1.16	1.13	1.12	1.07	1.08	-4.98%
YoY %	-13.79%	0.00%	2.65%	0.89%	4.67%	-0.93%	-	-
Horiz. %	92.59%	107.41%	107.41%	104.63%	103.70%	99.07%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 231,061
RPS	286.30	283.39	277.94	272.39	277.20	279.42	271.86	3.50%
YoY %	1.03%	1.96%	2.04%	-1.74%	-0.79%	2.78%	-	-
Horiz. %	105.31%	104.24%	102.24%	100.19%	101.96%	102.78%	100.00%	-
EPS	7.42	8.54	8.69	7.97	7.86	6.67	7.38	0.36%
YoY %	-13.11%	-1.73%	9.03%	1.40%	17.84%	-9.62%	-	-
Horiz. %	100.54%	115.72%	117.75%	107.99%	106.50%	90.38%	100.00%	-
DPS	4.99	1.99	3.80	3.80	3.80	3.60	1.79	97.70%
YoY %	150.75%	-47.63%	0.00%	0.00%	5.56%	101.12%	-	-
Horiz. %	278.77%	111.17%	212.29%	212.29%	212.29%	201.12%	100.00%	-
NAPS	0.999	1.1577	1.1599	1.1276	1.1145	0.9695	0.9781	1.41%
YoY %	-13.71%	-0.19%	2.86%	1.18%	14.96%	-0.88%	-	-
Horiz. %	102.14%	118.36%	118.59%	115.28%	113.95%	99.12%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	0.57	0.62	0.63	0.67	0.69	0.64	0.57	-
P/RPS	0.20	0.22	0.23	0.25	0.25	0.21	0.19	3.46%
YoY %	-9.09%	-4.35%	-8.00%	0.00%	19.05%	10.53%	-	-
Horiz. %	105.26%	115.79%	121.05%	131.58%	131.58%	110.53%	100.00%	-
P/EPS	7.67	7.24	7.25	8.39	8.73	8.70	6.99	6.36%
YoY %	5.94%	-0.14%	-13.59%	-3.89%	0.34%	24.46%	-	-
Horiz. %	109.73%	103.58%	103.72%	120.03%	124.89%	124.46%	100.00%	-
EY	13.04	13.80	13.80	11.92	11.45	11.50	14.30	-5.94%
YoY %	-5.51%	0.00%	15.77%	4.10%	-0.43%	-19.58%	-	-
Horiz. %	91.19%	96.50%	96.50%	83.36%	80.07%	80.42%	100.00%	-
DY	8.77	3.23	6.04	5.69	5.54	6.25	3.51	83.82%
YoY %	171.52%	-46.52%	6.15%	2.71%	-11.36%	78.06%	-	-
Horiz. %	249.86%	92.02%	172.08%	162.11%	157.83%	178.06%	100.00%	-
P/NAPS	0.57	0.53	0.54	0.59	0.62	0.60	0.53	4.95%
YoY %	7.55%	-1.85%	-8.47%	-4.84%	3.33%	13.21%	-	-
Horiz. %	107.55%	100.00%	101.89%	111.32%	116.98%	113.21%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/06	24/11/05	25/08/05	26/05/05	25/02/05	30/11/04	25/08/04	-
Price	0.66	0.56	0.63	0.65	0.73	0.62	0.56	-
P/RPS	0.23	0.20	0.23	0.24	0.26	0.20	0.19	13.54%
YoY %	15.00%	-13.04%	-4.17%	-7.69%	30.00%	5.26%	-	-
Horiz. %	121.05%	105.26%	121.05%	126.32%	136.84%	105.26%	100.00%	-
P/EPS	8.88	6.54	7.25	8.14	9.24	8.43	6.87	18.60%
YoY %	35.78%	-9.79%	-10.93%	-11.90%	9.61%	22.71%	-	-
Horiz. %	129.26%	95.20%	105.53%	118.49%	134.50%	122.71%	100.00%	-
EY	11.26	15.28	13.80	12.29	10.83	11.87	14.55	-15.66%
YoY %	-26.31%	10.72%	12.29%	13.48%	-8.76%	-18.42%	-	-
Horiz. %	77.39%	105.02%	94.85%	84.47%	74.43%	81.58%	100.00%	-
DY	7.58	3.57	6.04	5.86	5.23	6.45	3.57	64.97%
YoY %	112.32%	-40.89%	3.07%	12.05%	-18.91%	80.67%	-	-
Horiz. %	212.32%	100.00%	169.19%	164.15%	146.50%	180.67%	100.00%	-
P/NAPS	0.66	0.48	0.54	0.58	0.65	0.58	0.52	17.17%
YoY %	37.50%	-11.11%	-6.90%	-10.77%	12.07%	11.54%	-	-
Horiz. %	126.92%	92.31%	103.85%	111.54%	125.00%	111.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos