[MWE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.67%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 487,266 656,218 647,016 518,914 457,322 542,307 443,805 1.56%
PBT 21,302 27,009 42,992 9,728 -5,895 -18,581 11,181 11.33%
Tax -3,825 -6,214 -27,555 -16,382 -16,629 1,634 -9,146 -13.51%
NP 17,477 20,795 15,437 -6,654 -22,524 -16,947 2,035 43.08%
-
NP to SH 19,109 19,780 15,437 -6,654 -22,524 -29,310 -3,883 -
-
Tax Rate 17.96% 23.01% 64.09% 168.40% - - 81.80% -
Total Cost 469,789 635,423 631,579 525,568 479,846 559,254 441,770 1.02%
-
Net Worth 286,971 268,081 224,501 215,950 227,134 247,514 276,424 0.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 11,565 4,608 8,331 2,082 - - 1,674 37.98%
Div Payout % 60.53% 23.30% 53.97% 0.00% - - 0.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 286,971 268,081 224,501 215,950 227,134 247,514 276,424 0.62%
NOSH 231,428 231,104 209,814 209,661 210,309 209,757 207,837 1.80%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.59% 3.17% 2.39% -1.28% -4.93% -3.12% 0.46% -
ROE 6.66% 7.38% 6.88% -3.08% -9.92% -11.84% -1.40% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 210.55 283.95 308.37 247.50 217.45 258.54 213.53 -0.23%
EPS 8.26 8.56 7.36 -3.17 -10.71 -13.97 -1.87 -
DPS 5.00 2.00 4.00 0.99 0.00 0.00 0.81 35.42%
NAPS 1.24 1.16 1.07 1.03 1.08 1.18 1.33 -1.16%
Adjusted Per Share Value based on latest NOSH - 209,661
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 210.43 283.39 279.42 224.10 197.50 234.20 191.66 1.56%
EPS 8.25 8.54 6.67 -2.87 -9.73 -12.66 -1.68 -
DPS 4.99 1.99 3.60 0.90 0.00 0.00 0.72 38.05%
NAPS 1.2393 1.1577 0.9695 0.9326 0.9809 1.0689 1.1938 0.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.62 0.62 0.64 0.55 0.46 0.48 1.02 -
P/RPS 0.29 0.22 0.21 0.22 0.21 0.19 0.48 -8.05%
P/EPS 7.51 7.24 8.70 -17.33 -4.30 -3.44 -54.60 -
EY 13.32 13.80 11.50 -5.77 -23.28 -29.11 -1.83 -
DY 8.06 3.23 6.25 1.81 0.00 0.00 0.79 47.24%
P/NAPS 0.50 0.53 0.60 0.53 0.43 0.41 0.77 -6.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 24/11/05 30/11/04 20/11/03 27/11/02 27/11/01 29/11/00 -
Price 0.70 0.56 0.62 0.62 0.44 0.60 0.90 -
P/RPS 0.33 0.20 0.20 0.25 0.20 0.23 0.42 -3.93%
P/EPS 8.48 6.54 8.43 -19.54 -4.11 -4.29 -48.17 -
EY 11.80 15.28 11.87 -5.12 -24.34 -23.29 -2.08 -
DY 7.14 3.57 6.45 1.60 0.00 0.00 0.89 41.46%
P/NAPS 0.56 0.48 0.58 0.60 0.41 0.51 0.68 -3.18%

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