[MWE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.82%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 390,840 333,956 662,959 658,422 617,076 520,784 617,434 -26.33%
PBT 30,010 14,392 19,931 25,741 24,432 6,244 39,886 -17.31%
Tax -3,214 -1,460 -3,849 -3,970 -4,160 4,200 -21,580 -72.00%
NP 26,796 12,932 16,082 21,770 20,272 10,444 18,306 29.00%
-
NP to SH 24,054 11,392 17,189 19,092 20,272 10,444 18,306 20.02%
-
Tax Rate 10.71% 10.14% 19.31% 15.42% 17.03% -67.26% 54.10% -
Total Cost 364,044 321,024 646,877 636,652 596,804 510,340 599,128 -28.32%
-
Net Worth 284,484 275,538 279,901 268,336 268,441 261,099 328,940 -9.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 11,566 - - - 8,599 -
Div Payout % - - 67.29% - - - 46.98% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 284,484 275,538 279,901 268,336 268,441 261,099 328,940 -9.25%
NOSH 231,288 231,544 231,323 231,324 231,415 231,061 214,994 5.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.86% 3.87% 2.43% 3.31% 3.29% 2.01% 2.96% -
ROE 8.46% 4.13% 6.14% 7.11% 7.55% 4.00% 5.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 168.98 144.23 286.59 284.63 266.65 225.39 287.19 -29.85%
EPS 10.40 4.92 7.43 8.25 8.76 4.52 8.51 14.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.23 1.19 1.21 1.16 1.16 1.13 1.53 -13.57%
Adjusted Per Share Value based on latest NOSH - 231,104
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 168.79 144.22 286.30 284.34 266.49 224.90 266.64 -26.33%
EPS 10.39 4.92 7.42 8.24 8.75 4.51 7.91 19.99%
DPS 0.00 0.00 4.99 0.00 0.00 0.00 3.71 -
NAPS 1.2286 1.1899 1.2088 1.1588 1.1593 1.1276 1.4205 -9.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.62 0.64 0.57 0.62 0.63 0.67 0.69 -
P/RPS 0.37 0.44 0.20 0.22 0.24 0.30 0.24 33.55%
P/EPS 5.96 13.01 7.67 7.51 7.19 14.82 8.10 -18.54%
EY 16.77 7.69 13.04 13.31 13.90 6.75 12.34 22.75%
DY 0.00 0.00 8.77 0.00 0.00 0.00 5.80 -
P/NAPS 0.50 0.54 0.47 0.53 0.54 0.59 0.45 7.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 08/06/06 28/02/06 24/11/05 25/08/05 26/05/05 25/02/05 -
Price 0.69 0.63 0.66 0.56 0.63 0.65 0.73 -
P/RPS 0.41 0.44 0.23 0.20 0.24 0.29 0.25 39.19%
P/EPS 6.63 12.80 8.88 6.79 7.19 14.38 8.57 -15.76%
EY 15.07 7.81 11.26 14.74 13.90 6.95 11.66 18.70%
DY 0.00 0.00 7.58 0.00 0.00 0.00 5.48 -
P/NAPS 0.56 0.53 0.55 0.48 0.54 0.58 0.48 10.85%

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