[MWE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.98%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 462,300 493,769 487,910 481,088 461,116 464,566 474,032 -1.65%
PBT 50,928 44,980 45,590 38,110 30,924 25,521 40,396 16.71%
Tax -13,528 -10,322 -12,814 -9,882 -9,228 -4,116 -8,708 34.17%
NP 37,400 34,658 32,776 28,228 21,696 21,405 31,688 11.69%
-
NP to SH 37,976 33,045 30,810 25,422 20,180 18,917 29,430 18.54%
-
Tax Rate 26.56% 22.95% 28.11% 25.93% 29.84% 16.13% 21.56% -
Total Cost 424,900 459,111 455,134 452,860 439,420 443,161 442,344 -2.64%
-
Net Worth 374,216 332,913 328,462 323,552 314,733 316,771 321,271 10.71%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 18,495 12,336 - - 13,873 - -
Div Payout % - 55.97% 40.04% - - 73.34% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 374,216 332,913 328,462 323,552 314,733 316,771 321,271 10.71%
NOSH 230,997 231,189 231,311 231,109 231,422 231,220 231,130 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.09% 7.02% 6.72% 5.87% 4.71% 4.61% 6.68% -
ROE 10.15% 9.93% 9.38% 7.86% 6.41% 5.97% 9.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 200.13 213.58 210.93 208.16 199.25 200.92 205.09 -1.62%
EPS 16.44 14.29 13.32 11.00 8.72 8.18 12.73 18.60%
DPS 0.00 8.00 5.33 0.00 0.00 6.00 0.00 -
NAPS 1.62 1.44 1.42 1.40 1.36 1.37 1.39 10.75%
Adjusted Per Share Value based on latest NOSH - 230,903
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 199.65 213.24 210.71 207.76 199.14 200.63 204.71 -1.65%
EPS 16.40 14.27 13.31 10.98 8.71 8.17 12.71 18.54%
DPS 0.00 7.99 5.33 0.00 0.00 5.99 0.00 -
NAPS 1.6161 1.4377 1.4185 1.3973 1.3592 1.368 1.3874 10.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.03 0.83 0.80 0.76 0.74 0.62 0.84 -
P/RPS 0.51 0.39 0.38 0.37 0.37 0.31 0.41 15.67%
P/EPS 6.27 5.81 6.01 6.91 8.49 7.58 6.60 -3.36%
EY 15.96 17.22 16.65 14.47 11.78 13.20 15.16 3.49%
DY 0.00 9.64 6.67 0.00 0.00 9.68 0.00 -
P/NAPS 0.64 0.58 0.56 0.54 0.54 0.45 0.60 4.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 13/11/08 -
Price 0.94 0.93 0.82 0.79 0.80 0.66 0.70 -
P/RPS 0.47 0.44 0.39 0.38 0.40 0.33 0.34 24.11%
P/EPS 5.72 6.51 6.16 7.18 9.17 8.07 5.50 2.65%
EY 17.49 15.37 16.24 13.92 10.90 12.40 18.19 -2.58%
DY 0.00 8.60 6.50 0.00 0.00 9.09 0.00 -
P/NAPS 0.58 0.65 0.58 0.56 0.59 0.48 0.50 10.41%

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