[MWE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.2%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 462,434 462,300 493,769 487,910 481,088 461,116 464,566 -0.30%
PBT 53,360 50,928 44,980 45,590 38,110 30,924 25,521 63.73%
Tax -10,824 -13,528 -10,322 -12,814 -9,882 -9,228 -4,116 90.85%
NP 42,536 37,400 34,658 32,776 28,228 21,696 21,405 58.26%
-
NP to SH 42,794 37,976 33,045 30,810 25,422 20,180 18,917 72.58%
-
Tax Rate 20.28% 26.56% 22.95% 28.11% 25.93% 29.84% 16.13% -
Total Cost 419,898 424,900 459,111 455,134 452,860 439,420 443,161 -3.54%
-
Net Worth 377,049 374,216 332,913 328,462 323,552 314,733 316,771 12.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 18,495 12,336 - - 13,873 -
Div Payout % - - 55.97% 40.04% - - 73.34% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 377,049 374,216 332,913 328,462 323,552 314,733 316,771 12.35%
NOSH 231,318 230,997 231,189 231,311 231,109 231,422 231,220 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.20% 8.09% 7.02% 6.72% 5.87% 4.71% 4.61% -
ROE 11.35% 10.15% 9.93% 9.38% 7.86% 6.41% 5.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 199.91 200.13 213.58 210.93 208.16 199.25 200.92 -0.33%
EPS 18.50 16.44 14.29 13.32 11.00 8.72 8.18 72.55%
DPS 0.00 0.00 8.00 5.33 0.00 0.00 6.00 -
NAPS 1.63 1.62 1.44 1.42 1.40 1.36 1.37 12.31%
Adjusted Per Share Value based on latest NOSH - 231,044
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 199.70 199.65 213.24 210.71 207.76 199.14 200.63 -0.31%
EPS 18.48 16.40 14.27 13.31 10.98 8.71 8.17 72.57%
DPS 0.00 0.00 7.99 5.33 0.00 0.00 5.99 -
NAPS 1.6283 1.6161 1.4377 1.4185 1.3973 1.3592 1.368 12.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.97 1.03 0.83 0.80 0.76 0.74 0.62 -
P/RPS 0.49 0.51 0.39 0.38 0.37 0.37 0.31 35.80%
P/EPS 5.24 6.27 5.81 6.01 6.91 8.49 7.58 -21.87%
EY 19.07 15.96 17.22 16.65 14.47 11.78 13.20 27.88%
DY 0.00 0.00 9.64 6.67 0.00 0.00 9.68 -
P/NAPS 0.60 0.64 0.58 0.56 0.54 0.54 0.45 21.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 -
Price 0.99 0.94 0.93 0.82 0.79 0.80 0.66 -
P/RPS 0.50 0.47 0.44 0.39 0.38 0.40 0.33 32.01%
P/EPS 5.35 5.72 6.51 6.16 7.18 9.17 8.07 -24.02%
EY 18.69 17.49 15.37 16.24 13.92 10.90 12.40 31.55%
DY 0.00 0.00 8.60 6.50 0.00 0.00 9.09 -
P/NAPS 0.61 0.58 0.65 0.58 0.56 0.59 0.48 17.37%

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