[MWE] QoQ 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

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	641,893	647,016	629,511	592,816	557,242	518,914	495,565	18.73%
YoY %	-0.79%	2.78%	6.19%	6.38%	7.39%	4.71%	-	-
Horiz. %	129.53%	130.56%	127.03%	119.62%	112.45%	104.71%	100.00%	-
PBT	39,698	42,992	45,145	37,661	30,272	9,728	-2,503	-
YoY %	-7.66%	-4.77%	19.87%	24.41%	211.18%	488.65%	-	-
Horiz. %	-1,586.02%	-1,717.62%	-1,803.64%	-1,504.63%	-1,209.43%	-388.65%	100.00%	-
Tax	-21,488	-27,555	-28,055	-26,397	-22,381	-16,382	-14,416	30.32%
YoY %	22.02%	1.78%	-6.28%	-17.94%	-36.62%	-13.64%	-	-
Horiz. %	149.06%	191.14%	194.61%	183.11%	155.25%	113.64%	100.00%	-
NP	18,210	15,437	17,090	11,264	7,891	-6,654	-16,919	-
YoY %	17.96%	-9.67%	51.72%	42.74%	218.59%	60.67%	-	-
Horiz. %	-107.63%	-91.24%	-101.01%	-66.58%	-46.64%	39.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,210	15,437	17,090	11,264	7,891	-6,654	-16,919	-
YoY %	17.96%	-9.67%	51.72%	42.74%	218.59%	60.67%	-	-
Horiz. %	-107.63%	-91.24%	-101.01%	-66.58%	-46.64%	39.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.13%	64.09%	62.14%	70.09%	73.93%	168.40%	-	-
YoY %	-15.54%	3.14%	-11.34%	-5.19%	-56.10%	0.00%	-	-
Horiz. %	32.14%	38.06%	36.90%	41.62%	43.90%	100.00%	-	-
Total Cost	623,683	631,579	612,421	581,552	549,351	525,568	512,484	13.91%
YoY %	-1.25%	3.13%	5.31%	5.86%	4.53%	2.55%	-	-
Horiz. %	121.70%	123.24%	119.50%	113.48%	107.19%	102.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,072	224,501	226,490	221,943	215,039	215,950	250,000	2.13%
YoY %	14.95%	-0.88%	2.05%	3.21%	-0.42%	-13.62%	-	-
Horiz. %	103.23%	89.80%	90.60%	88.78%	86.02%	86.38%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	8,804	8,331	4,135	4,135	4,135	2,082	2,082	160.35%
YoY %	5.68%	101.48%	0.00%	0.00%	98.61%	0.00%	-	-
Horiz. %	422.86%	400.14%	198.61%	198.61%	198.61%	100.00%	100.00%	-
Div Payout %	48.35%	53.97%	24.20%	36.71%	52.41%	0.00%	0.00%	-
YoY %	-10.41%	123.02%	-34.08%	-29.96%	0.00%	0.00%	-	-
Horiz. %	92.25%	102.98%	46.17%	70.04%	100.00%	-	-	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	258,072	224,501	226,490	221,943	215,039	215,950	250,000	2.13%
YoY %	14.95%	-0.88%	2.05%	3.21%	-0.42%	-13.62%	-	-
Horiz. %	103.23%	89.80%	90.60%	88.78%	86.02%	86.38%	100.00%	-
NOSH	230,421	209,814	209,713	209,380	206,769	209,661	250,000	-5.26%
YoY %	9.82%	0.05%	0.16%	1.26%	-1.38%	-16.14%	-	-
Horiz. %	92.17%	83.93%	83.89%	83.75%	82.71%	83.86%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	2.84%	2.39%	2.71%	1.90%	1.42%	-1.28%	-3.41%	-
YoY %	18.83%	-11.81%	42.63%	33.80%	210.94%	62.46%	-	-
Horiz. %	-83.28%	-70.09%	-79.47%	-55.72%	-41.64%	37.54%	100.00%	-
ROE	7.06%	6.88%	7.55%	5.08%	3.67%	-3.08%	-6.77%	-
YoY %	2.62%	-8.87%	48.62%	38.42%	219.16%	54.51%	-	-
Horiz. %	-104.28%	-101.62%	-111.52%	-75.04%	-54.21%	45.49%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	278.57	308.37	300.18	283.13	269.50	247.50	198.23	25.33%
YoY %	-9.66%	2.73%	6.02%	5.06%	8.89%	24.85%	-	-
Horiz. %	140.53%	155.56%	151.43%	142.83%	135.95%	124.85%	100.00%	-
EPS	7.90	7.36	8.15	5.38	3.82	-3.17	-6.77	-
YoY %	7.34%	-9.69%	51.49%	40.84%	220.50%	53.18%	-	-
Horiz. %	-116.69%	-108.71%	-120.38%	-79.47%	-56.43%	46.82%	100.00%	-
DPS	3.82	4.00	2.00	1.98	2.00	0.99	0.83	175.41%
YoY %	-4.50%	100.00%	1.01%	-1.00%	102.02%	19.28%	-	-
Horiz. %	460.24%	481.93%	240.96%	238.55%	240.96%	119.28%	100.00%	-
NAPS	1.12	1.07	1.08	1.06	1.04	1.03	1.00	7.81%
YoY %	4.67%	-0.93%	1.89%	1.92%	0.97%	3.00%	-	-
Horiz. %	112.00%	107.00%	108.00%	106.00%	104.00%	103.00%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 209,380
RPS	277.20	279.42	271.86	256.01	240.65	224.10	214.01	18.73%
YoY %	-0.79%	2.78%	6.19%	6.38%	7.39%	4.71%	-	-
Horiz. %	129.53%	130.56%	127.03%	119.63%	112.45%	104.71%	100.00%	-
EPS	7.86	6.67	7.38	4.86	3.41	-2.87	-7.31	-
YoY %	17.84%	-9.62%	51.85%	42.52%	218.82%	60.74%	-	-
Horiz. %	-107.52%	-91.24%	-100.96%	-66.48%	-46.65%	39.26%	100.00%	-
DPS	3.80	3.60	1.79	1.79	1.79	0.90	0.90	160.09%
YoY %	5.56%	101.12%	0.00%	0.00%	98.89%	0.00%	-	-
Horiz. %	422.22%	400.00%	198.89%	198.89%	198.89%	100.00%	100.00%	-
NAPS	1.1145	0.9695	0.9781	0.9585	0.9287	0.9326	1.0796	2.13%
YoY %	14.96%	-0.88%	2.04%	3.21%	-0.42%	-13.62%	-	-
Horiz. %	103.23%	89.80%	90.60%	88.78%	86.02%	86.38%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	0.69	0.64	0.57	0.68	0.62	0.55	0.41	-
P/RPS	0.25	0.21	0.19	0.24	0.23	0.22	0.21	12.26%
YoY %	19.05%	10.53%	-20.83%	4.35%	4.55%	4.76%	-	-
Horiz. %	119.05%	100.00%	90.48%	114.29%	109.52%	104.76%	100.00%	-
P/EPS	8.73	8.70	6.99	12.64	16.25	-17.33	-6.06	-
YoY %	0.34%	24.46%	-44.70%	-22.22%	193.77%	-185.97%	-	-
Horiz. %	-144.06%	-143.56%	-115.35%	-208.58%	-268.15%	285.97%	100.00%	-
EY	11.45	11.50	14.30	7.91	6.16	-5.77	-16.51	-
YoY %	-0.43%	-19.58%	80.78%	28.41%	206.76%	65.05%	-	-
Horiz. %	-69.35%	-69.65%	-86.61%	-47.91%	-37.31%	34.95%	100.00%	-
DY	5.54	6.25	3.51	2.90	3.23	1.81	2.03	94.69%
YoY %	-11.36%	78.06%	21.03%	-10.22%	78.45%	-10.84%	-	-
Horiz. %	272.91%	307.88%	172.91%	142.86%	159.11%	89.16%	100.00%	-
P/NAPS	0.62	0.60	0.53	0.64	0.60	0.53	0.41	31.58%
YoY %	3.33%	13.21%	-17.19%	6.67%	13.21%	29.27%	-	-
Horiz. %	151.22%	146.34%	129.27%	156.10%	146.34%	129.27%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/05	30/11/04	25/08/04	27/05/04	26/02/04	20/11/03	20/08/03	-
Price	0.73	0.62	0.56	0.59	0.71	0.62	0.48	-
P/RPS	0.26	0.20	0.19	0.21	0.26	0.25	0.24	5.45%
YoY %	30.00%	5.26%	-9.52%	-19.23%	4.00%	4.17%	-	-
Horiz. %	108.33%	83.33%	79.17%	87.50%	108.33%	104.17%	100.00%	-
P/EPS	9.24	8.43	6.87	10.97	18.60	-19.54	-7.09	-
YoY %	9.61%	22.71%	-37.37%	-41.02%	195.19%	-175.60%	-	-
Horiz. %	-130.32%	-118.90%	-96.90%	-154.72%	-262.34%	275.60%	100.00%	-
EY	10.83	11.87	14.55	9.12	5.38	-5.12	-14.10	-
YoY %	-8.76%	-18.42%	59.54%	69.52%	205.08%	63.69%	-	-
Horiz. %	-76.81%	-84.18%	-103.19%	-64.68%	-38.16%	36.31%	100.00%	-
DY	5.23	6.45	3.57	3.35	2.82	1.60	1.74	107.58%
YoY %	-18.91%	80.67%	6.57%	18.79%	76.25%	-8.05%	-	-
Horiz. %	300.57%	370.69%	205.17%	192.53%	162.07%	91.95%	100.00%	-
P/NAPS	0.65	0.58	0.52	0.56	0.68	0.60	0.48	22.28%
YoY %	12.07%	11.54%	-7.14%	-17.65%	13.33%	25.00%	-	-
Horiz. %	135.42%	120.83%	108.33%	116.67%	141.67%	125.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos