[MWE] YoY TTM 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- -9.67%
YoY- 332.0%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 471,136 487,266 656,218 647,016 518,914 457,322 542,307 -2.31%
PBT 48,279 21,302 27,009 42,992 9,728 -5,895 -18,581 -
Tax -6,555 -3,825 -6,214 -27,555 -16,382 -16,629 1,634 -
NP 41,724 17,477 20,795 15,437 -6,654 -22,524 -16,947 -
-
NP to SH 40,890 19,109 19,780 15,437 -6,654 -22,524 -29,310 -
-
Tax Rate 13.58% 17.96% 23.01% 64.09% 168.40% - - -
Total Cost 429,412 469,789 635,423 631,579 525,568 479,846 559,254 -4.30%
-
Net Worth 304,958 286,971 268,081 224,501 215,950 227,134 247,514 3.53%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 20,809 11,565 4,608 8,331 2,082 - - -
Div Payout % 50.89% 60.53% 23.30% 53.97% 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 304,958 286,971 268,081 224,501 215,950 227,134 247,514 3.53%
NOSH 231,029 231,428 231,104 209,814 209,661 210,309 209,757 1.62%
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 8.86% 3.59% 3.17% 2.39% -1.28% -4.93% -3.12% -
ROE 13.41% 6.66% 7.38% 6.88% -3.08% -9.92% -11.84% -
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 203.93 210.55 283.95 308.37 247.50 217.45 258.54 -3.87%
EPS 17.70 8.26 8.56 7.36 -3.17 -10.71 -13.97 -
DPS 9.00 5.00 2.00 4.00 0.99 0.00 0.00 -
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 203.46 210.43 283.39 279.42 224.10 197.50 234.20 -2.31%
EPS 17.66 8.25 8.54 6.67 -2.87 -9.73 -12.66 -
DPS 8.99 4.99 1.99 3.60 0.90 0.00 0.00 -
NAPS 1.317 1.2393 1.1577 0.9695 0.9326 0.9809 1.0689 3.53%
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 0.45 0.29 0.22 0.21 0.22 0.21 0.19 15.44%
P/EPS 5.20 7.51 7.24 8.70 -17.33 -4.30 -3.44 -
EY 19.24 13.32 13.80 11.50 -5.77 -23.28 -29.11 -
DY 9.78 8.06 3.23 6.25 1.81 0.00 0.00 -
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 0.49 0.33 0.20 0.20 0.25 0.20 0.23 13.42%
P/EPS 5.59 8.48 6.54 8.43 -19.54 -4.11 -4.29 -
EY 17.88 11.80 15.28 11.87 -5.12 -24.34 -23.29 -
DY 9.09 7.14 3.57 6.45 1.60 0.00 0.00 -
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