[MWE] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.44%
YoY- 145.03%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 453,065 424,165 658,422 639,322 519,624 481,349 529,064 -2.55%
PBT 50,513 27,569 25,741 42,660 25,700 9,729 -10,052 -
Tax -7,173 -3,938 -3,970 -25,661 -18,762 -18,626 10,052 -
NP 43,340 23,630 21,770 16,998 6,937 -8,897 0 -
-
NP to SH 41,998 21,652 19,092 16,998 6,937 -8,897 -22,596 -
-
Tax Rate 14.20% 14.28% 15.42% 60.15% 73.00% 191.45% - -
Total Cost 409,725 400,534 636,652 622,324 512,686 490,246 529,064 -4.16%
-
Net Worth 305,276 286,842 268,336 224,735 216,092 226,630 247,493 3.55%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 5,600 - - 2,796 -
Div Payout % - - - 32.95% - - 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 305,276 286,842 268,336 224,735 216,092 226,630 247,493 3.55%
NOSH 231,270 231,324 231,324 210,032 209,798 209,842 209,740 1.64%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.57% 5.57% 3.31% 2.66% 1.34% -1.85% 0.00% -
ROE 13.76% 7.55% 7.11% 7.56% 3.21% -3.93% -9.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 195.90 183.36 284.63 304.39 247.68 229.39 252.25 -4.12%
EPS 18.16 9.36 8.25 8.09 3.31 -4.24 -10.77 -
DPS 0.00 0.00 0.00 2.67 0.00 0.00 1.33 -
NAPS 1.32 1.24 1.16 1.07 1.03 1.08 1.18 1.88%
Adjusted Per Share Value based on latest NOSH - 209,814
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 195.66 183.18 284.34 276.09 224.40 207.87 228.48 -2.55%
EPS 18.14 9.35 8.24 7.34 3.00 -3.84 -9.76 -
DPS 0.00 0.00 0.00 2.42 0.00 0.00 1.21 -
NAPS 1.3184 1.2387 1.1588 0.9705 0.9332 0.9787 1.0688 3.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.62 0.62 0.64 0.55 0.46 0.48 -
P/RPS 0.47 0.34 0.22 0.21 0.22 0.20 0.19 16.28%
P/EPS 5.07 6.62 7.51 7.91 16.63 -10.85 -4.46 -
EY 19.74 15.10 13.31 12.65 6.01 -9.22 -22.44 -
DY 0.00 0.00 0.00 4.17 0.00 0.00 2.78 -
P/NAPS 0.70 0.50 0.53 0.60 0.53 0.43 0.41 9.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 28/11/06 24/11/05 30/11/04 20/11/03 27/11/02 27/11/01 -
Price 0.99 0.70 0.56 0.62 0.62 0.44 0.60 -
P/RPS 0.51 0.38 0.20 0.20 0.25 0.19 0.24 13.37%
P/EPS 5.45 7.48 6.79 7.66 18.75 -10.38 -5.57 -
EY 18.34 13.37 14.74 13.05 5.33 -9.64 -17.96 -
DY 0.00 0.00 0.00 4.30 0.00 0.00 2.22 -
P/NAPS 0.75 0.56 0.48 0.58 0.60 0.41 0.51 6.63%

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