[MWE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -22.54%
YoY- -26.73%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 122,787 122,704 185,279 172,649 155,144 131,795 129,503 -0.88%
PBT 11,376 5,672 7,090 11,118 13,271 1,040 -17,429 -
Tax -2,093 -1,347 -1,892 -6,586 -7,086 -5,120 17,429 -
NP 9,283 4,325 5,198 4,532 6,185 -4,080 0 -
-
NP to SH 8,756 4,212 4,183 4,532 6,185 -4,080 -19,906 -
-
Tax Rate 18.40% 23.75% 26.69% 59.24% 53.39% 492.31% - -
Total Cost 113,504 118,379 180,081 168,117 148,959 135,875 129,503 -2.17%
-
Net Worth 304,958 286,971 268,081 224,501 215,950 227,134 247,514 3.53%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 4,196 - - 2,097 -
Div Payout % - - - 92.59% - - 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 304,958 286,971 268,081 224,501 215,950 227,134 247,514 3.53%
NOSH 231,029 231,428 231,104 209,814 209,661 210,309 209,757 1.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.56% 3.52% 2.81% 2.62% 3.99% -3.10% 0.00% -
ROE 2.87% 1.47% 1.56% 2.02% 2.86% -1.80% -8.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.15 53.02 80.17 82.29 74.00 62.67 61.74 -2.46%
EPS 3.79 1.82 1.81 2.16 2.95 -1.94 -9.49 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 1.00 -
NAPS 1.32 1.24 1.16 1.07 1.03 1.08 1.18 1.88%
Adjusted Per Share Value based on latest NOSH - 209,814
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 53.03 52.99 80.01 74.56 67.00 56.92 55.93 -0.88%
EPS 3.78 1.82 1.81 1.96 2.67 -1.76 -8.60 -
DPS 0.00 0.00 0.00 1.81 0.00 0.00 0.91 -
NAPS 1.317 1.2393 1.1577 0.9695 0.9326 0.9809 1.0689 3.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.62 0.62 0.64 0.55 0.46 0.48 -
P/RPS 1.73 1.17 0.77 0.78 0.74 0.73 0.78 14.19%
P/EPS 24.27 34.07 34.25 29.63 18.64 -23.71 -5.06 -
EY 4.12 2.94 2.92 3.38 5.36 -4.22 -19.77 -
DY 0.00 0.00 0.00 3.13 0.00 0.00 2.08 -
P/NAPS 0.70 0.50 0.53 0.60 0.53 0.43 0.41 9.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 28/11/06 24/11/05 30/11/04 20/11/03 27/11/02 27/11/01 -
Price 0.99 0.70 0.56 0.62 0.62 0.44 0.60 -
P/RPS 1.86 1.32 0.70 0.75 0.84 0.70 0.97 11.45%
P/EPS 26.12 38.46 30.94 28.70 21.02 -22.68 -6.32 -
EY 3.83 2.60 3.23 3.48 4.76 -4.41 -15.82 -
DY 0.00 0.00 0.00 3.23 0.00 0.00 1.67 -
P/NAPS 0.75 0.56 0.48 0.58 0.60 0.41 0.51 6.63%

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