[MWE] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.42%
YoY- 145.08%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 440,481 662,959 617,434 556,298 490,208 493,108 476,888 -1.31%
PBT 31,071 19,931 39,886 30,304 -2,250 -20,732 2,664 50.56%
Tax -4,129 -3,849 -21,580 -21,950 -16,280 20,732 -2,664 7.57%
NP 26,942 16,082 18,306 8,354 -18,530 0 0 -
-
NP to SH 25,630 17,189 18,306 8,354 -18,530 -32,798 -11,793 -
-
Tax Rate 13.29% 19.31% 54.10% 72.43% - - 100.00% -
Total Cost 413,539 646,877 599,128 547,944 508,738 493,108 476,888 -2.34%
-
Net Worth 293,735 279,901 328,940 218,040 210,655 231,267 247,835 2.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 20,815 11,566 8,599 4,153 2,106 - - -
Div Payout % 81.22% 67.29% 46.98% 49.71% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 293,735 279,901 328,940 218,040 210,655 231,267 247,835 2.87%
NOSH 231,287 231,323 214,994 207,657 210,655 210,243 196,695 2.73%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.12% 2.43% 2.96% 1.50% -3.78% 0.00% 0.00% -
ROE 8.73% 6.14% 5.57% 3.83% -8.80% -14.18% -4.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 190.45 286.59 287.19 267.89 232.71 234.54 242.45 -3.94%
EPS 11.08 7.43 8.51 3.98 -8.80 -15.60 -6.00 -
DPS 9.00 5.00 4.00 2.00 1.00 0.00 0.00 -
NAPS 1.27 1.21 1.53 1.05 1.00 1.10 1.26 0.13%
Adjusted Per Share Value based on latest NOSH - 206,769
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 190.22 286.30 266.64 240.24 211.70 212.95 205.95 -1.31%
EPS 11.07 7.42 7.91 3.61 -8.00 -14.16 -5.09 -
DPS 8.99 4.99 3.71 1.79 0.91 0.00 0.00 -
NAPS 1.2685 1.2088 1.4205 0.9416 0.9097 0.9987 1.0703 2.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.73 0.57 0.69 0.62 0.36 0.52 0.69 -
P/RPS 0.38 0.20 0.24 0.23 0.15 0.22 0.28 5.21%
P/EPS 6.59 7.67 8.10 15.41 -4.09 -3.33 -11.51 -
EY 15.18 13.04 12.34 6.49 -24.43 -30.00 -8.69 -
DY 12.33 8.77 5.80 3.23 2.78 0.00 0.00 -
P/NAPS 0.57 0.47 0.45 0.59 0.36 0.47 0.55 0.59%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 26/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.94 0.66 0.73 0.71 0.40 0.51 0.62 -
P/RPS 0.49 0.23 0.25 0.27 0.17 0.22 0.26 11.13%
P/EPS 8.48 8.88 8.57 17.65 -4.55 -3.27 -10.34 -
EY 11.79 11.26 11.66 5.67 -21.99 -30.59 -9.67 -
DY 9.57 7.58 5.48 2.82 2.50 0.00 0.00 -
P/NAPS 0.74 0.55 0.48 0.68 0.40 0.46 0.49 7.10%

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