[MWE] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 188.2%
YoY- 28.61%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 123,786 110,976 111,931 178,342 165,500 128,805 127,430 -0.48%
PBT 10,797 15,554 11,407 10,655 12,140 4,656 5,689 11.25%
Tax -1,921 -2,560 -1,242 -3,130 -6,289 -4,631 -5,332 -15.63%
NP 8,876 12,994 10,165 7,525 5,851 25 357 70.75%
-
NP to SH 8,013 12,628 9,179 7,525 5,851 25 357 67.87%
-
Tax Rate 17.79% 16.46% 10.89% 29.38% 51.80% 99.46% 93.72% -
Total Cost 114,910 97,982 101,766 170,817 159,649 128,780 127,073 -1.66%
-
Net Worth 320,981 305,292 284,387 268,584 226,490 250,000 233,099 5.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 320,981 305,292 284,387 268,584 226,490 250,000 233,099 5.47%
NOSH 230,922 231,282 231,209 231,538 209,713 250,000 209,999 1.59%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.17% 11.71% 9.08% 4.22% 3.54% 0.02% 0.28% -
ROE 2.50% 4.14% 3.23% 2.80% 2.58% 0.01% 0.15% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.61 47.98 48.41 77.02 78.92 51.52 60.68 -2.04%
EPS 3.47 5.46 3.97 3.25 2.79 0.01 0.17 65.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.32 1.23 1.16 1.08 1.00 1.11 3.81%
Adjusted Per Share Value based on latest NOSH - 231,538
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.46 47.93 48.34 77.02 71.47 55.63 55.03 -0.48%
EPS 3.46 5.45 3.96 3.25 2.53 0.01 0.15 68.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3862 1.3184 1.2281 1.1599 0.9781 1.0796 1.0067 5.47%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.90 1.10 0.62 0.63 0.57 0.41 0.54 -
P/RPS 1.68 2.29 1.28 0.82 0.72 0.80 0.89 11.15%
P/EPS 25.94 20.15 15.62 19.38 20.43 4,100.00 317.65 -34.10%
EY 3.86 4.96 6.40 5.16 4.89 0.02 0.31 52.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.50 0.54 0.53 0.41 0.49 4.81%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 21/08/07 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 -
Price 0.88 0.85 0.69 0.63 0.56 0.48 0.50 -
P/RPS 1.64 1.77 1.43 0.82 0.71 0.93 0.82 12.23%
P/EPS 25.36 15.57 17.38 19.38 20.07 4,800.00 294.12 -33.50%
EY 3.94 6.42 5.75 5.16 4.98 0.02 0.34 50.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.56 0.54 0.52 0.48 0.45 5.76%

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