[MWE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 111.15%
YoY- 18.66%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 424,144 440,481 424,165 390,840 333,956 662,959 658,422 -25.43%
PBT 43,820 31,071 27,569 30,010 14,392 19,931 25,741 42.61%
Tax -2,908 -4,129 -3,938 -3,214 -1,460 -3,849 -3,970 -18.75%
NP 40,912 26,942 23,630 26,796 12,932 16,082 21,770 52.34%
-
NP to SH 40,460 25,630 21,652 24,054 11,392 17,189 19,092 65.06%
-
Tax Rate 6.64% 13.29% 14.28% 10.71% 10.14% 19.31% 15.42% -
Total Cost 383,232 413,539 400,534 364,044 321,024 646,877 636,652 -28.73%
-
Net Worth 291,645 293,735 286,842 284,484 275,538 279,901 268,336 5.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 20,815 - - - 11,566 - -
Div Payout % - 81.22% - - - 67.29% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 291,645 293,735 286,842 284,484 275,538 279,901 268,336 5.71%
NOSH 231,464 231,287 231,324 231,288 231,544 231,323 231,324 0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.65% 6.12% 5.57% 6.86% 3.87% 2.43% 3.31% -
ROE 13.87% 8.73% 7.55% 8.46% 4.13% 6.14% 7.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 183.24 190.45 183.36 168.98 144.23 286.59 284.63 -25.46%
EPS 17.48 11.08 9.36 10.40 4.92 7.43 8.25 65.04%
DPS 0.00 9.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.26 1.27 1.24 1.23 1.19 1.21 1.16 5.67%
Adjusted Per Share Value based on latest NOSH - 231,209
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 183.17 190.22 183.18 168.79 144.22 286.30 284.34 -25.43%
EPS 17.47 11.07 9.35 10.39 4.92 7.42 8.24 65.11%
DPS 0.00 8.99 0.00 0.00 0.00 4.99 0.00 -
NAPS 1.2595 1.2685 1.2387 1.2286 1.1899 1.2088 1.1588 5.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.82 0.73 0.62 0.62 0.64 0.57 0.62 -
P/RPS 0.45 0.38 0.34 0.37 0.44 0.20 0.22 61.20%
P/EPS 4.69 6.59 6.62 5.96 13.01 7.67 7.51 -26.95%
EY 21.32 15.18 15.10 16.77 7.69 13.04 13.31 36.94%
DY 0.00 12.33 0.00 0.00 0.00 8.77 0.00 -
P/NAPS 0.65 0.57 0.50 0.50 0.54 0.47 0.53 14.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 28/02/06 24/11/05 -
Price 1.01 0.94 0.70 0.69 0.63 0.66 0.56 -
P/RPS 0.55 0.49 0.38 0.41 0.44 0.23 0.20 96.40%
P/EPS 5.78 8.48 7.48 6.63 12.80 8.88 6.79 -10.18%
EY 17.31 11.79 13.37 15.07 7.81 11.26 14.74 11.32%
DY 0.00 9.57 0.00 0.00 0.00 7.58 0.00 -
P/NAPS 0.80 0.74 0.56 0.56 0.53 0.55 0.48 40.61%

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