[MWE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 218.59%
YoY- 142.58%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 449,461 662,959 641,893 557,242 490,208 493,107 476,888 -0.98%
PBT 31,071 19,931 39,698 30,272 -2,249 -20,732 2,664 50.56%
Tax -4,129 -4,843 -21,488 -22,381 -16,281 -12,066 -629 36.81%
NP 26,942 15,088 18,210 7,891 -18,530 -32,798 2,035 53.77%
-
NP to SH 25,630 17,189 18,210 7,891 -18,530 -32,798 -11,793 -
-
Tax Rate 13.29% 24.30% 54.13% 73.93% - - 23.61% -
Total Cost 422,519 647,871 623,683 549,351 508,738 525,905 474,853 -1.92%
-
Net Worth 231,221 231,317 258,072 215,039 208,237 229,422 264,205 -2.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 20,809 11,565 8,804 4,135 2,082 - - -
Div Payout % 81.19% 67.29% 48.35% 52.41% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 231,221 231,317 258,072 215,039 208,237 229,422 264,205 -2.19%
NOSH 231,221 231,317 230,421 206,769 208,237 208,565 209,686 1.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.99% 2.28% 2.84% 1.42% -3.78% -6.65% 0.43% -
ROE 11.08% 7.43% 7.06% 3.67% -8.90% -14.30% -4.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 194.39 286.60 278.57 269.50 235.41 236.43 227.43 -2.58%
EPS 11.08 7.43 7.90 3.82 -8.90 -15.73 -5.62 -
DPS 9.00 5.00 3.82 2.00 1.00 0.00 0.00 -
NAPS 1.00 1.00 1.12 1.04 1.00 1.10 1.26 -3.77%
Adjusted Per Share Value based on latest NOSH - 206,769
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 194.10 286.30 277.20 240.65 211.70 212.95 205.95 -0.98%
EPS 11.07 7.42 7.86 3.41 -8.00 -14.16 -5.09 -
DPS 8.99 4.99 3.80 1.79 0.90 0.00 0.00 -
NAPS 0.9985 0.999 1.1145 0.9287 0.8993 0.9908 1.141 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.73 0.57 0.69 0.62 0.36 0.52 0.69 -
P/RPS 0.38 0.20 0.25 0.23 0.15 0.22 0.30 4.01%
P/EPS 6.59 7.67 8.73 16.25 -4.05 -3.31 -12.27 -
EY 15.18 13.04 11.45 6.16 -24.72 -30.24 -8.15 -
DY 12.33 8.77 5.54 3.23 2.78 0.00 0.00 -
P/NAPS 0.73 0.57 0.62 0.60 0.36 0.47 0.55 4.82%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 26/02/04 26/02/03 28/02/02 28/02/01 -
Price 0.94 0.66 0.73 0.71 0.40 0.51 0.62 -
P/RPS 0.48 0.23 0.26 0.26 0.17 0.22 0.27 10.05%
P/EPS 8.48 8.88 9.24 18.60 -4.50 -3.24 -11.02 -
EY 11.79 11.26 10.83 5.38 -22.25 -30.83 -9.07 -
DY 9.57 7.58 5.23 2.82 2.50 0.00 0.00 -
P/NAPS 0.94 0.66 0.65 0.68 0.40 0.46 0.49 11.46%

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