[MWE] QoQ Quarter 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- -56.54%
YoY- 122.67%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,649 165,500 141,343 167,524 155,144 128,805 105,769 38.51%
PBT 11,118 12,140 8,737 10,997 13,271 4,656 1,348 306.65%
Tax -6,586 -6,289 -6,371 -8,309 -7,086 -4,631 -2,355 98.12%
NP 4,532 5,851 2,366 2,688 6,185 25 -1,007 -
-
NP to SH 4,532 5,851 2,366 2,688 6,185 25 -1,007 -
-
Tax Rate 59.24% 51.80% 72.92% 75.56% 53.39% 99.46% 174.70% -
Total Cost 168,117 159,649 138,977 164,836 148,959 128,780 106,776 35.22%
-
Net Worth 224,501 226,490 221,943 215,039 215,950 250,000 209,791 4.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,196 - - 4,135 - - - -
Div Payout % 92.59% - - 153.85% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 224,501 226,490 221,943 215,039 215,950 250,000 209,791 4.60%
NOSH 209,814 209,713 209,380 206,769 209,661 250,000 209,791 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.62% 3.54% 1.67% 1.60% 3.99% 0.02% -0.95% -
ROE 2.02% 2.58% 1.07% 1.25% 2.86% 0.01% -0.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 82.29 78.92 67.51 81.02 74.00 51.52 50.42 38.49%
EPS 2.16 2.79 1.13 1.30 2.95 0.01 -0.48 -
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.06 1.04 1.03 1.00 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 206,769
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 74.56 71.47 61.04 72.35 67.00 55.63 45.68 38.50%
EPS 1.96 2.53 1.02 1.16 2.67 0.01 -0.43 -
DPS 1.81 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 0.9695 0.9781 0.9585 0.9287 0.9326 1.0796 0.906 4.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.64 0.57 0.68 0.62 0.55 0.41 0.37 -
P/RPS 0.78 0.72 1.01 0.77 0.74 0.80 0.73 4.50%
P/EPS 29.63 20.43 60.18 47.69 18.64 4,100.00 -77.08 -
EY 3.38 4.89 1.66 2.10 5.36 0.02 -1.30 -
DY 3.13 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.64 0.60 0.53 0.41 0.37 37.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 29/05/03 -
Price 0.62 0.56 0.59 0.71 0.62 0.48 0.40 -
P/RPS 0.75 0.71 0.87 0.88 0.84 0.93 0.79 -3.39%
P/EPS 28.70 20.07 52.21 54.62 21.02 4,800.00 -83.33 -
EY 3.48 4.98 1.92 1.83 4.76 0.02 -1.20 -
DY 3.23 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.56 0.68 0.60 0.48 0.40 28.02%

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