[MWE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 18.37%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 453,065 434,024 424,144 440,481 424,165 390,840 333,956 22.52%
PBT 50,513 53,018 43,820 31,071 27,569 30,010 14,392 130.77%
Tax -7,173 -6,574 -2,908 -4,129 -3,938 -3,214 -1,460 188.72%
NP 43,340 46,444 40,912 26,942 23,630 26,796 12,932 123.78%
-
NP to SH 41,998 45,486 40,460 25,630 21,652 24,054 11,392 138.45%
-
Tax Rate 14.20% 12.40% 6.64% 13.29% 14.28% 10.71% 10.14% -
Total Cost 409,725 387,580 383,232 413,539 400,534 364,044 321,024 17.64%
-
Net Worth 305,276 305,089 291,645 293,735 286,842 284,484 275,538 7.06%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 20,815 - - - -
Div Payout % - - - 81.22% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 305,276 305,089 291,645 293,735 286,842 284,484 275,538 7.06%
NOSH 231,270 231,128 231,464 231,287 231,324 231,288 231,544 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.57% 10.70% 9.65% 6.12% 5.57% 6.86% 3.87% -
ROE 13.76% 14.91% 13.87% 8.73% 7.55% 8.46% 4.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 195.90 187.79 183.24 190.45 183.36 168.98 144.23 22.62%
EPS 18.16 19.68 17.48 11.08 9.36 10.40 4.92 138.64%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.26 1.27 1.24 1.23 1.19 7.14%
Adjusted Per Share Value based on latest NOSH - 231,221
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 195.66 187.44 183.17 190.22 183.18 168.79 144.22 22.52%
EPS 18.14 19.64 17.47 11.07 9.35 10.39 4.92 138.47%
DPS 0.00 0.00 0.00 8.99 0.00 0.00 0.00 -
NAPS 1.3184 1.3175 1.2595 1.2685 1.2387 1.2286 1.1899 7.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 1.10 0.82 0.73 0.62 0.62 0.64 -
P/RPS 0.47 0.59 0.45 0.38 0.34 0.37 0.44 4.49%
P/EPS 5.07 5.59 4.69 6.59 6.62 5.96 13.01 -46.61%
EY 19.74 17.89 21.32 15.18 15.10 16.77 7.69 87.36%
DY 0.00 0.00 0.00 12.33 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.65 0.57 0.50 0.50 0.54 18.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 -
Price 0.99 0.85 1.01 0.94 0.70 0.69 0.63 -
P/RPS 0.51 0.45 0.55 0.49 0.38 0.41 0.44 10.33%
P/EPS 5.45 4.32 5.78 8.48 7.48 6.63 12.80 -43.37%
EY 18.34 23.15 17.31 11.79 13.37 15.07 7.81 76.57%
DY 0.00 0.00 0.00 9.57 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.80 0.74 0.56 0.56 0.53 26.01%

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