[MWE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.43%
YoY- 45.05%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 494,666 447,956 499,114 460,913 462,434 462,300 493,769 0.12%
PBT 61,346 60,504 50,405 55,398 53,360 50,928 44,980 23.05%
Tax -12,962 -13,284 -10,242 -10,680 -10,824 -13,528 -10,322 16.44%
NP 48,384 47,220 40,163 44,718 42,536 37,400 34,658 24.98%
-
NP to SH 47,610 46,592 44,365 44,690 42,794 37,976 33,045 27.64%
-
Tax Rate 21.13% 21.96% 20.32% 19.28% 20.28% 26.56% 22.95% -
Total Cost 446,282 400,736 458,951 416,194 419,898 424,900 459,111 -1.87%
-
Net Worth 455,299 406,755 397,592 383,723 377,049 374,216 332,913 23.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 23,115 15,410 - - 18,495 -
Div Payout % - - 52.10% 34.48% - - 55.97% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 455,299 406,755 397,592 383,723 377,049 374,216 332,913 23.28%
NOSH 231,116 231,111 231,158 231,158 231,318 230,997 231,189 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.78% 10.54% 8.05% 9.70% 9.20% 8.09% 7.02% -
ROE 10.46% 11.45% 11.16% 11.65% 11.35% 10.15% 9.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 214.03 193.83 215.92 199.39 199.91 200.13 213.58 0.14%
EPS 20.60 20.16 19.19 19.33 18.50 16.44 14.29 27.69%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 8.00 -
NAPS 1.97 1.76 1.72 1.66 1.63 1.62 1.44 23.30%
Adjusted Per Share Value based on latest NOSH - 231,316
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 213.62 193.45 215.55 199.05 199.70 199.65 213.24 0.11%
EPS 20.56 20.12 19.16 19.30 18.48 16.40 14.27 27.65%
DPS 0.00 0.00 9.98 6.66 0.00 0.00 7.99 -
NAPS 1.9662 1.7566 1.717 1.6571 1.6283 1.6161 1.4377 23.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.36 1.23 1.05 1.03 0.97 1.03 0.83 -
P/RPS 0.64 0.63 0.49 0.52 0.49 0.51 0.39 39.25%
P/EPS 6.60 6.10 5.47 5.33 5.24 6.27 5.81 8.89%
EY 15.15 16.39 18.28 18.77 19.07 15.96 17.22 -8.20%
DY 0.00 0.00 9.52 6.47 0.00 0.00 9.64 -
P/NAPS 0.69 0.70 0.61 0.62 0.60 0.64 0.58 12.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 -
Price 1.19 1.33 1.19 1.04 0.99 0.94 0.93 -
P/RPS 0.56 0.69 0.55 0.52 0.50 0.47 0.44 17.49%
P/EPS 5.78 6.60 6.20 5.38 5.35 5.72 6.51 -7.64%
EY 17.31 15.16 16.13 18.59 18.69 17.49 15.37 8.27%
DY 0.00 0.00 8.40 6.41 0.00 0.00 8.60 -
P/NAPS 0.60 0.76 0.69 0.63 0.61 0.58 0.65 -5.21%

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