[MWE] YoY Cumulative 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- 55.15%
YoY- 145.03%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 339,799 318,124 493,817 479,492 389,718 361,012 396,798 -2.55%
PBT 37,885 20,677 19,306 31,995 19,275 7,297 -7,539 -
Tax -5,380 -2,954 -2,978 -19,246 -14,072 -13,970 7,539 -
NP 32,505 17,723 16,328 12,749 5,203 -6,673 0 -
-
NP to SH 31,499 16,239 14,319 12,749 5,203 -6,673 -16,947 -
-
Tax Rate 14.20% 14.29% 15.43% 60.15% 73.01% 191.45% - -
Total Cost 307,294 300,401 477,489 466,743 384,515 367,685 396,798 -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 - - - 4,200 - - 2,097 -
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 10.32% 5.66% 5.34% 5.67% 2.41% -2.94% -6.85% -
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 146.93 137.52 213.47 228.29 185.76 172.04 189.19 -4.12%
EPS 13.62 7.02 6.19 6.07 2.48 -3.18 -8.08 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 1.00 -
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 146.74 137.38 213.26 207.07 168.30 155.90 171.36 -2.55%
EPS 13.60 7.01 6.18 5.51 2.25 -2.88 -7.32 -
DPS 0.00 0.00 0.00 1.81 0.00 0.00 0.91 -
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 0.63 0.45 0.29 0.28 0.30 0.27 0.25 16.64%
P/EPS 6.75 8.83 10.02 10.54 22.18 -14.47 -5.94 -
EY 14.80 11.32 9.98 9.48 4.51 -6.91 -16.83 -
DY 0.00 0.00 0.00 3.13 0.00 0.00 2.08 -
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 0.67 0.51 0.26 0.27 0.33 0.26 0.32 13.10%
P/EPS 7.27 9.97 9.05 10.21 25.00 -13.84 -7.43 -
EY 13.76 10.03 11.05 9.79 4.00 -7.23 -13.47 -
DY 0.00 0.00 0.00 3.23 0.00 0.00 1.67 -
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