[MWE] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -108.26%
YoY- 43.5%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 662,959 617,434 556,298 490,208 493,108 476,888 363,577 -0.63%
PBT 19,931 39,886 30,304 -2,250 -20,732 2,664 16,354 -0.21%
Tax -3,849 -21,580 -21,950 -16,280 20,732 -2,664 -7,549 0.71%
NP 16,082 18,306 8,354 -18,530 0 0 8,805 -0.63%
-
NP to SH 17,189 18,306 8,354 -18,530 -32,798 -11,793 8,805 -0.70%
-
Tax Rate 19.31% 54.10% 72.43% - - 100.00% 46.16% -
Total Cost 646,877 599,128 547,944 508,738 493,108 476,888 354,772 -0.63%
-
Net Worth 279,901 328,940 218,040 210,655 231,267 247,835 228,580 -0.21%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 11,566 8,599 4,153 2,106 - - - -100.00%
Div Payout % 67.29% 46.98% 49.71% 0.00% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 279,901 328,940 218,040 210,655 231,267 247,835 228,580 -0.21%
NOSH 231,323 214,994 207,657 210,655 210,243 196,695 165,638 -0.35%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.43% 2.96% 1.50% -3.78% 0.00% 0.00% 2.42% -
ROE 6.14% 5.57% 3.83% -8.80% -14.18% -4.76% 3.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 286.59 287.19 267.89 232.71 234.54 242.45 219.50 -0.28%
EPS 7.43 8.51 3.98 -8.80 -15.60 -6.00 5.30 -0.35%
DPS 5.00 4.00 2.00 1.00 0.00 0.00 0.00 -100.00%
NAPS 1.21 1.53 1.05 1.00 1.10 1.26 1.38 0.13%
Adjusted Per Share Value based on latest NOSH - 208,237
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 286.30 266.64 240.24 211.70 212.95 205.95 157.01 -0.63%
EPS 7.42 7.91 3.61 -8.00 -14.16 -5.09 3.80 -0.70%
DPS 4.99 3.71 1.79 0.91 0.00 0.00 0.00 -100.00%
NAPS 1.2088 1.4205 0.9416 0.9097 0.9987 1.0703 0.9871 -0.21%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.57 0.69 0.62 0.36 0.52 0.69 0.00 -
P/RPS 0.20 0.24 0.23 0.15 0.22 0.28 0.00 -100.00%
P/EPS 7.67 8.10 15.41 -4.09 -3.33 -11.51 0.00 -100.00%
EY 13.04 12.34 6.49 -24.43 -30.00 -8.69 0.00 -100.00%
DY 8.77 5.80 3.23 2.78 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.45 0.59 0.36 0.47 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 26/02/04 26/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.66 0.73 0.71 0.40 0.51 0.62 1.92 -
P/RPS 0.23 0.25 0.27 0.17 0.22 0.26 0.87 1.42%
P/EPS 8.88 8.57 17.65 -4.55 -3.27 -10.34 36.12 1.50%
EY 11.26 11.66 5.67 -21.99 -30.59 -9.67 2.77 -1.47%
DY 7.58 5.48 2.82 2.50 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 0.48 0.68 0.40 0.46 0.49 1.39 0.99%

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