[MWE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 51.72%
YoY- 201.01%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 471,053 549,841 643,588 629,511 495,565 455,029 557,372 -2.76%
PBT 42,575 22,720 31,037 45,145 -2,503 -24,364 3,461 51.90%
Tax -5,809 -4,370 -10,908 -28,055 -14,416 -13,986 -502 50.36%
NP 36,766 18,350 20,129 17,090 -16,919 -38,350 2,959 52.15%
-
NP to SH 36,346 19,080 20,129 17,090 -16,919 -38,350 -10,173 -
-
Tax Rate 13.64% 19.23% 35.15% 62.14% - - 14.50% -
Total Cost 434,287 531,491 623,459 612,421 512,484 493,379 554,413 -3.98%
-
Net Worth 305,292 284,387 268,584 226,490 250,000 233,099 267,308 2.23%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 20,809 11,565 8,804 4,135 2,082 - - -
Div Payout % 57.26% 60.62% 43.74% 24.20% 0.00% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 305,292 284,387 268,584 226,490 250,000 233,099 267,308 2.23%
NOSH 231,282 231,209 231,538 209,713 250,000 209,999 208,834 1.71%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.81% 3.34% 3.13% 2.71% -3.41% -8.43% 0.53% -
ROE 11.91% 6.71% 7.49% 7.55% -6.77% -16.45% -3.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 203.67 237.81 277.96 300.18 198.23 216.68 266.90 -4.40%
EPS 15.72 8.25 8.69 8.15 -6.77 -18.26 -4.87 -
DPS 9.00 5.00 3.80 2.00 0.83 0.00 0.00 -
NAPS 1.32 1.23 1.16 1.08 1.00 1.11 1.28 0.51%
Adjusted Per Share Value based on latest NOSH - 209,713
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 203.43 237.45 277.94 271.86 214.01 196.51 240.70 -2.76%
EPS 15.70 8.24 8.69 7.38 -7.31 -16.56 -4.39 -
DPS 8.99 4.99 3.80 1.79 0.90 0.00 0.00 -
NAPS 1.3184 1.2281 1.1599 0.9781 1.0796 1.0067 1.1544 2.23%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.10 0.62 0.63 0.57 0.41 0.54 0.54 -
P/RPS 0.54 0.26 0.23 0.19 0.21 0.25 0.20 17.99%
P/EPS 7.00 7.51 7.25 6.99 -6.06 -2.96 -11.09 -
EY 14.29 13.31 13.80 14.30 -16.51 -33.82 -9.02 -
DY 8.18 8.06 6.04 3.51 2.03 0.00 0.00 -
P/NAPS 0.83 0.50 0.54 0.53 0.41 0.49 0.42 12.01%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 29/08/01 -
Price 0.85 0.69 0.63 0.56 0.48 0.50 0.62 -
P/RPS 0.42 0.29 0.23 0.19 0.24 0.23 0.23 10.55%
P/EPS 5.41 8.36 7.25 6.87 -7.09 -2.74 -12.73 -
EY 18.49 11.96 13.80 14.55 -14.10 -36.52 -7.86 -
DY 10.59 7.25 6.04 3.57 1.74 0.00 0.00 -
P/NAPS 0.64 0.56 0.54 0.52 0.48 0.45 0.48 4.90%

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