[MWE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 453.22%
YoY- 177.97%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 613,686 565,372 556,298 519,624 469,148 423,076 490,208 16.17%
PBT 41,754 34,948 30,304 25,700 12,008 5,392 -2,250 -
Tax -25,320 -25,484 -21,950 -18,762 -13,972 -9,420 -16,280 34.27%
NP 16,434 9,464 8,354 6,937 -1,964 -4,028 -18,530 -
-
NP to SH 16,434 9,464 8,354 6,937 -1,964 -4,028 -18,530 -
-
Tax Rate 60.64% 72.92% 72.43% 73.00% 116.36% 174.70% - -
Total Cost 597,252 555,908 547,944 512,686 471,112 427,104 508,738 11.29%
-
Net Worth 226,965 221,943 218,040 216,092 208,936 209,791 210,655 5.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,153 - - - 2,106 -
Div Payout % - - 49.71% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 226,965 221,943 218,040 216,092 208,936 209,791 210,655 5.10%
NOSH 210,153 209,380 207,657 209,798 208,936 209,791 210,655 -0.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.68% 1.67% 1.50% 1.34% -0.42% -0.95% -3.78% -
ROE 7.24% 4.26% 3.83% 3.21% -0.94% -1.92% -8.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 292.02 270.02 267.89 247.68 224.54 201.66 232.71 16.35%
EPS 7.82 4.52 3.98 3.31 -0.94 -1.92 -8.80 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.08 1.06 1.05 1.03 1.00 1.00 1.00 5.26%
Adjusted Per Share Value based on latest NOSH - 209,661
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 265.02 244.16 240.24 224.40 202.60 182.71 211.70 16.17%
EPS 7.10 4.09 3.61 3.00 -0.85 -1.74 -8.00 -
DPS 0.00 0.00 1.79 0.00 0.00 0.00 0.91 -
NAPS 0.9802 0.9585 0.9416 0.9332 0.9023 0.906 0.9097 5.10%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.57 0.68 0.62 0.55 0.41 0.37 0.36 -
P/RPS 0.20 0.25 0.23 0.22 0.18 0.18 0.15 21.16%
P/EPS 7.29 15.04 15.41 16.63 -43.62 -19.27 -4.09 -
EY 13.72 6.65 6.49 6.01 -2.29 -5.19 -24.43 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 2.78 -
P/NAPS 0.53 0.64 0.59 0.53 0.41 0.37 0.36 29.44%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 29/05/03 26/02/03 -
Price 0.56 0.59 0.71 0.62 0.48 0.40 0.40 -
P/RPS 0.19 0.22 0.27 0.25 0.21 0.20 0.17 7.70%
P/EPS 7.16 13.05 17.65 18.75 -51.06 -20.83 -4.55 -
EY 13.96 7.66 5.67 5.33 -1.96 -4.80 -21.99 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.50 -
P/NAPS 0.52 0.56 0.68 0.60 0.48 0.40 0.40 19.13%

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