[MWE] YoY 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- -190.61%
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
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 169,142 162,401 167,524 129,196 96,310 145,510 112,427 -0.43%
PBT 625 7,703 10,997 -9,547 -13,193 -11,042 -2,525 -
Tax -871 -2,242 -8,309 -2,310 13,193 11,042 2,525 -
NP -246 5,461 2,688 -11,857 0 0 0 -100.00%
-
NP to SH 2,870 5,461 2,688 -11,857 -15,851 -12,363 -4,453 -
-
Tax Rate 139.36% 29.11% 75.56% - - - - -
Total Cost 169,388 156,940 164,836 141,053 96,310 145,510 112,427 -0.43%
-
Net Worth 231,317 258,072 215,039 208,237 229,422 264,205 244,412 0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 11,565 4,608 4,135 2,082 - - 1,674 -2.03%
Div Payout % 402.99% 84.39% 153.85% 0.00% - - 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 231,317 258,072 215,039 208,237 229,422 264,205 244,412 0.05%
NOSH 231,317 230,421 206,769 208,237 208,565 209,686 167,406 -0.34%
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 -0.15% 3.36% 1.60% -9.18% 0.00% 0.00% 0.00% -
ROE 1.24% 2.12% 1.25% -5.69% -6.91% -4.68% -1.82% -
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 73.12 70.48 81.02 62.04 46.18 69.39 67.16 -0.09%
EPS 1.25 2.37 1.30 -5.60 -7.60 -5.90 -2.66 -
DPS 5.00 2.00 2.00 1.00 0.00 0.00 1.00 -1.69%
NAPS 1.00 1.12 1.04 1.00 1.10 1.26 1.46 0.40%
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 73.04 70.13 72.35 55.79 41.59 62.84 48.55 -0.43%
EPS 1.24 2.36 1.16 -5.12 -6.85 -5.34 -1.92 -
DPS 4.99 1.99 1.79 0.90 0.00 0.00 0.72 -2.03%
NAPS 0.999 1.1145 0.9287 0.8993 0.9908 1.141 1.0555 0.05%
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 0.78 0.98 0.77 0.58 1.13 0.99 0.00 -100.00%
P/EPS 45.94 29.11 47.69 -6.32 -6.84 -11.70 0.00 -100.00%
EY 2.18 3.43 2.10 -15.82 -14.62 -8.54 0.00 -100.00%
DY 8.77 2.90 3.23 2.78 0.00 0.00 0.00 -100.00%
P/NAPS 0.57 0.62 0.60 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 0.90 1.04 0.88 0.64 1.10 0.89 2.86 1.23%
P/EPS 53.20 30.80 54.62 -7.02 -6.71 -10.52 -72.18 -
EY 1.88 3.25 1.83 -14.23 -14.90 -9.51 -1.39 -
DY 7.58 2.74 2.82 2.50 0.00 0.00 0.52 -2.80%
P/NAPS 0.66 0.65 0.68 0.40 0.46 0.49 1.32 0.73%

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