[MWE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.56%
YoY- 61.31%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 474,032 451,976 408,808 472,453 453,065 434,024 424,144 7.67%
PBT 40,396 40,196 37,204 48,976 50,513 53,018 43,820 -5.26%
Tax -8,708 -7,746 -7,808 -6,200 -7,173 -6,574 -2,908 107.33%
NP 31,688 32,450 29,396 42,776 43,340 46,444 40,912 -15.62%
-
NP to SH 29,430 30,152 28,252 41,344 41,998 45,486 40,460 -19.07%
-
Tax Rate 21.56% 19.27% 20.99% 12.66% 14.20% 12.40% 6.64% -
Total Cost 442,344 419,526 379,412 429,677 409,725 387,580 383,232 10.00%
-
Net Worth 321,271 321,405 312,624 314,508 305,276 305,089 291,645 6.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 20,813 - - - -
Div Payout % - - - 50.34% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 321,271 321,405 312,624 314,508 305,276 305,089 291,645 6.64%
NOSH 231,130 231,226 231,573 231,256 231,270 231,128 231,464 -0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.68% 7.18% 7.19% 9.05% 9.57% 10.70% 9.65% -
ROE 9.16% 9.38% 9.04% 13.15% 13.76% 14.91% 13.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 205.09 195.47 176.53 204.30 195.90 187.79 183.24 7.77%
EPS 12.73 13.04 12.20 17.88 18.16 19.68 17.48 -19.00%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.35 1.36 1.32 1.32 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 231,212
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 204.71 195.19 176.55 204.03 195.66 187.44 183.17 7.67%
EPS 12.71 13.02 12.20 17.85 18.14 19.64 17.47 -19.06%
DPS 0.00 0.00 0.00 8.99 0.00 0.00 0.00 -
NAPS 1.3874 1.388 1.3501 1.3582 1.3184 1.3175 1.2595 6.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.84 0.90 0.91 1.03 0.92 1.10 0.82 -
P/RPS 0.41 0.46 0.52 0.50 0.47 0.59 0.45 -6.00%
P/EPS 6.60 6.90 7.46 5.76 5.07 5.59 4.69 25.50%
EY 15.16 14.49 13.41 17.36 19.74 17.89 21.32 -20.28%
DY 0.00 0.00 0.00 8.74 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.67 0.76 0.70 0.83 0.65 -5.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 30/05/07 -
Price 0.70 0.88 0.99 1.01 0.99 0.85 1.01 -
P/RPS 0.34 0.45 0.56 0.49 0.51 0.45 0.55 -27.36%
P/EPS 5.50 6.75 8.11 5.65 5.45 4.32 5.78 -3.24%
EY 18.19 14.82 12.32 17.70 18.34 23.15 17.31 3.35%
DY 0.00 0.00 0.00 8.91 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.73 0.74 0.75 0.64 0.80 -26.83%

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