[MWE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.25%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 460,913 462,434 462,300 493,769 487,910 481,088 461,116 -0.02%
PBT 55,398 53,360 50,928 44,980 45,590 38,110 30,924 47.45%
Tax -10,680 -10,824 -13,528 -10,322 -12,814 -9,882 -9,228 10.22%
NP 44,718 42,536 37,400 34,658 32,776 28,228 21,696 61.88%
-
NP to SH 44,690 42,794 37,976 33,045 30,810 25,422 20,180 69.81%
-
Tax Rate 19.28% 20.28% 26.56% 22.95% 28.11% 25.93% 29.84% -
Total Cost 416,194 419,898 424,900 459,111 455,134 452,860 439,420 -3.55%
-
Net Worth 383,723 377,049 374,216 332,913 328,462 323,552 314,733 14.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 15,410 - - 18,495 12,336 - - -
Div Payout % 34.48% - - 55.97% 40.04% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 383,723 377,049 374,216 332,913 328,462 323,552 314,733 14.11%
NOSH 231,158 231,318 230,997 231,189 231,311 231,109 231,422 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.70% 9.20% 8.09% 7.02% 6.72% 5.87% 4.71% -
ROE 11.65% 11.35% 10.15% 9.93% 9.38% 7.86% 6.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 199.39 199.91 200.13 213.58 210.93 208.16 199.25 0.04%
EPS 19.33 18.50 16.44 14.29 13.32 11.00 8.72 69.92%
DPS 6.67 0.00 0.00 8.00 5.33 0.00 0.00 -
NAPS 1.66 1.63 1.62 1.44 1.42 1.40 1.36 14.19%
Adjusted Per Share Value based on latest NOSH - 231,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 199.05 199.70 199.65 213.24 210.71 207.76 199.14 -0.03%
EPS 19.30 18.48 16.40 14.27 13.31 10.98 8.71 69.88%
DPS 6.66 0.00 0.00 7.99 5.33 0.00 0.00 -
NAPS 1.6571 1.6283 1.6161 1.4377 1.4185 1.3973 1.3592 14.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 0.97 1.03 0.83 0.80 0.76 0.74 -
P/RPS 0.52 0.49 0.51 0.39 0.38 0.37 0.37 25.44%
P/EPS 5.33 5.24 6.27 5.81 6.01 6.91 8.49 -26.66%
EY 18.77 19.07 15.96 17.22 16.65 14.47 11.78 36.38%
DY 6.47 0.00 0.00 9.64 6.67 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.58 0.56 0.54 0.54 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 -
Price 1.04 0.99 0.94 0.93 0.82 0.79 0.80 -
P/RPS 0.52 0.50 0.47 0.44 0.39 0.38 0.40 19.09%
P/EPS 5.38 5.35 5.72 6.51 6.16 7.18 9.17 -29.89%
EY 18.59 18.69 17.49 15.37 16.24 13.92 10.90 42.70%
DY 6.41 0.00 0.00 8.60 6.50 0.00 0.00 -
P/NAPS 0.63 0.61 0.58 0.65 0.58 0.56 0.59 4.46%

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