[MWE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 42.74%
YoY- 167.91%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 472,008 616,252 630,746 592,816 494,190 450,234 547,091 -2.42%
PBT 38,428 21,968 32,522 37,661 -1,470 -24,933 3,378 49.94%
Tax -4,491 -6,258 -14,067 -26,397 -15,117 -11,623 -2,570 9.74%
NP 33,937 15,710 18,455 11,264 -16,587 -36,556 808 86.38%
-
NP to SH 32,897 17,426 18,455 11,264 -16,587 -36,556 -13,020 -
-
Tax Rate 11.69% 28.49% 43.25% 70.09% - - 76.08% -
Total Cost 438,071 600,542 612,291 581,552 510,777 486,790 546,283 -3.61%
-
Net Worth 291,645 275,538 261,099 221,943 209,791 232,234 261,046 1.86%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 20,809 11,565 8,804 4,135 2,082 - - -
Div Payout % 63.26% 66.37% 47.71% 36.71% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 291,645 275,538 261,099 221,943 209,791 232,234 261,046 1.86%
NOSH 231,464 231,544 231,061 209,380 209,791 209,219 207,179 1.86%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.19% 2.55% 2.93% 1.90% -3.36% -8.12% 0.15% -
ROE 11.28% 6.32% 7.07% 5.08% -7.91% -15.74% -4.99% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 203.92 266.15 272.98 283.13 235.56 215.20 264.07 -4.21%
EPS 14.21 7.53 7.99 5.38 -7.91 -17.47 -6.28 -
DPS 9.00 5.00 3.81 1.98 1.00 0.00 0.00 -
NAPS 1.26 1.19 1.13 1.06 1.00 1.11 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 209,380
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 203.84 266.13 272.39 256.01 213.42 194.44 236.26 -2.42%
EPS 14.21 7.53 7.97 4.86 -7.16 -15.79 -5.62 -
DPS 8.99 4.99 3.80 1.79 0.90 0.00 0.00 -
NAPS 1.2595 1.1899 1.1276 0.9585 0.906 1.0029 1.1273 1.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.82 0.64 0.67 0.68 0.37 0.51 0.50 -
P/RPS 0.40 0.24 0.25 0.24 0.16 0.24 0.19 13.20%
P/EPS 5.77 8.50 8.39 12.64 -4.68 -2.92 -7.96 -
EY 17.33 11.76 11.92 7.91 -21.37 -34.26 -12.57 -
DY 10.98 7.81 5.69 2.90 2.70 0.00 0.00 -
P/NAPS 0.65 0.54 0.59 0.64 0.37 0.46 0.40 8.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 08/06/06 26/05/05 27/05/04 29/05/03 30/05/02 29/05/01 -
Price 1.01 0.63 0.65 0.59 0.40 0.60 0.54 -
P/RPS 0.50 0.24 0.24 0.21 0.17 0.28 0.20 16.49%
P/EPS 7.11 8.37 8.14 10.97 -5.06 -3.43 -8.59 -
EY 14.07 11.95 12.29 9.12 -19.77 -29.12 -11.64 -
DY 8.91 7.94 5.86 3.35 2.50 0.00 0.00 -
P/NAPS 0.80 0.53 0.58 0.56 0.40 0.54 0.43 10.89%

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