[MWE] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 78.26%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 556,298 519,624 469,148 423,076 490,208 481,349 458,434 13.72%
PBT 30,304 25,700 12,008 5,392 -2,250 9,729 12,514 80.04%
Tax -21,950 -18,762 -13,972 -9,420 -16,280 -18,626 -12,514 45.29%
NP 8,354 6,937 -1,964 -4,028 -18,530 -8,897 0 -
-
NP to SH 8,354 6,937 -1,964 -4,028 -18,530 -8,897 -5,186 -
-
Tax Rate 72.43% 73.00% 116.36% 174.70% - 191.45% 100.00% -
Total Cost 547,944 512,686 471,112 427,104 508,738 490,246 458,434 12.58%
-
Net Worth 218,040 216,092 208,936 209,791 210,655 226,630 232,115 -4.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,153 - - - 2,106 - - -
Div Payout % 49.71% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 218,040 216,092 208,936 209,791 210,655 226,630 232,115 -4.07%
NOSH 207,657 209,798 208,936 209,791 210,655 209,842 209,112 -0.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.50% 1.34% -0.42% -0.95% -3.78% -1.85% 0.00% -
ROE 3.83% 3.21% -0.94% -1.92% -8.80% -3.93% -2.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 267.89 247.68 224.54 201.66 232.71 229.39 219.23 14.25%
EPS 3.98 3.31 -0.94 -1.92 -8.80 -4.24 -2.48 -
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.05 1.03 1.00 1.00 1.00 1.08 1.11 -3.62%
Adjusted Per Share Value based on latest NOSH - 209,791
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 240.24 224.40 202.60 182.71 211.70 207.87 197.98 13.72%
EPS 3.61 3.00 -0.85 -1.74 -8.00 -3.84 -2.24 -
DPS 1.79 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.9416 0.9332 0.9023 0.906 0.9097 0.9787 1.0024 -4.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.55 0.41 0.37 0.36 0.46 0.54 -
P/RPS 0.23 0.22 0.18 0.18 0.15 0.20 0.25 -5.39%
P/EPS 15.41 16.63 -43.62 -19.27 -4.09 -10.85 -21.77 -
EY 6.49 6.01 -2.29 -5.19 -24.43 -9.22 -4.59 -
DY 3.23 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.59 0.53 0.41 0.37 0.36 0.43 0.49 13.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 20/08/03 29/05/03 26/02/03 27/11/02 28/08/02 -
Price 0.71 0.62 0.48 0.40 0.40 0.44 0.50 -
P/RPS 0.27 0.25 0.21 0.20 0.17 0.19 0.23 11.24%
P/EPS 17.65 18.75 -51.06 -20.83 -4.55 -10.38 -20.16 -
EY 5.67 5.33 -1.96 -4.80 -21.99 -9.64 -4.96 -
DY 2.82 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.68 0.60 0.48 0.40 0.40 0.41 0.45 31.58%

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