[MWE] YoY Annualized Quarter 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- -42.95%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 408,808 424,144 333,956 520,784 565,372 423,076 407,148 0.06%
PBT 37,204 43,820 14,392 6,244 34,948 5,392 2,272 59.28%
Tax -7,808 -2,908 -1,460 4,200 -25,484 -9,420 -2,272 22.82%
NP 29,396 40,912 12,932 10,444 9,464 -4,028 0 -
-
NP to SH 28,252 40,460 11,392 10,444 9,464 -4,028 -11,800 -
-
Tax Rate 20.99% 6.64% 10.14% -67.26% 72.92% 174.70% 100.00% -
Total Cost 379,412 383,232 321,024 510,340 555,908 427,104 407,148 -1.16%
-
Net Worth 312,624 291,645 275,538 261,099 221,943 209,791 232,234 5.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 312,624 291,645 275,538 261,099 221,943 209,791 232,234 5.07%
NOSH 231,573 231,464 231,544 231,061 209,380 209,791 209,219 1.70%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.19% 9.65% 3.87% 2.01% 1.67% -0.95% 0.00% -
ROE 9.04% 13.87% 4.13% 4.00% 4.26% -1.92% -5.08% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 176.53 183.24 144.23 225.39 270.02 201.66 194.60 -1.60%
EPS 12.20 17.48 4.92 4.52 4.52 -1.92 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.26 1.19 1.13 1.06 1.00 1.11 3.31%
Adjusted Per Share Value based on latest NOSH - 231,061
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 176.55 183.17 144.22 224.90 244.16 182.71 175.83 0.06%
EPS 12.20 17.47 4.92 4.51 4.09 -1.74 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3501 1.2595 1.1899 1.1276 0.9585 0.906 1.0029 5.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.91 0.82 0.64 0.67 0.68 0.37 0.51 -
P/RPS 0.52 0.45 0.44 0.30 0.25 0.18 0.26 12.23%
P/EPS 7.46 4.69 13.01 14.82 15.04 -19.27 -9.04 -
EY 13.41 21.32 7.69 6.75 6.65 -5.19 -11.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.54 0.59 0.64 0.37 0.46 6.46%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 08/06/06 26/05/05 27/05/04 29/05/03 30/05/02 -
Price 0.99 1.01 0.63 0.65 0.59 0.40 0.60 -
P/RPS 0.56 0.55 0.44 0.29 0.22 0.20 0.31 10.34%
P/EPS 8.11 5.78 12.80 14.38 13.05 -20.83 -10.64 -
EY 12.32 17.31 7.81 6.95 7.66 -4.80 -9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.53 0.58 0.56 0.40 0.54 5.14%

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