[MWE] YoY Annualized Quarter 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- 73.65%
YoY- 936.76%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 434,024 390,840 617,076 613,686 469,148 458,434 534,590 -3.41%
PBT 53,018 30,010 24,432 41,754 12,008 12,514 19,780 17.85%
Tax -6,574 -3,214 -4,160 -25,320 -13,972 -12,514 -13,862 -11.68%
NP 46,444 26,796 20,272 16,434 -1,964 0 5,918 40.94%
-
NP to SH 45,486 24,054 20,272 16,434 -1,964 -5,186 5,918 40.45%
-
Tax Rate 12.40% 10.71% 17.03% 60.64% 116.36% 100.00% 70.08% -
Total Cost 387,580 364,044 596,804 597,252 471,112 458,434 528,672 -5.04%
-
Net Worth 305,089 284,484 268,441 226,965 208,936 232,115 268,618 2.14%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 305,089 284,484 268,441 226,965 208,936 232,115 268,618 2.14%
NOSH 231,128 231,288 231,415 210,153 208,936 209,112 209,858 1.62%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.70% 6.86% 3.29% 2.68% -0.42% 0.00% 1.11% -
ROE 14.91% 8.46% 7.55% 7.24% -0.94% -2.23% 2.20% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 187.79 168.98 266.65 292.02 224.54 219.23 254.74 -4.95%
EPS 19.68 10.40 8.76 7.82 -0.94 -2.48 2.82 38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.23 1.16 1.08 1.00 1.11 1.28 0.51%
Adjusted Per Share Value based on latest NOSH - 209,713
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 187.44 168.79 266.49 265.02 202.60 197.98 230.87 -3.41%
EPS 19.64 10.39 8.75 7.10 -0.85 -2.24 2.56 40.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3175 1.2286 1.1593 0.9802 0.9023 1.0024 1.16 2.14%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.10 0.62 0.63 0.57 0.41 0.54 0.54 -
P/RPS 0.59 0.37 0.24 0.20 0.18 0.25 0.21 18.77%
P/EPS 5.59 5.96 7.19 7.29 -43.62 -21.77 19.15 -18.54%
EY 17.89 16.77 13.90 13.72 -2.29 -4.59 5.22 22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.54 0.53 0.41 0.49 0.42 12.01%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 29/08/01 -
Price 0.85 0.69 0.63 0.56 0.48 0.50 0.62 -
P/RPS 0.45 0.41 0.24 0.19 0.21 0.23 0.24 11.03%
P/EPS 4.32 6.63 7.19 7.16 -51.06 -20.16 21.99 -23.74%
EY 23.15 15.07 13.90 13.96 -1.96 -4.96 4.55 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.54 0.52 0.48 0.45 0.48 4.90%

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