[MWE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 6.68%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 493,769 487,910 481,088 461,116 464,566 474,032 451,976 6.05%
PBT 44,980 45,590 38,110 30,924 25,521 40,396 40,196 7.76%
Tax -10,322 -12,814 -9,882 -9,228 -4,116 -8,708 -7,746 21.03%
NP 34,658 32,776 28,228 21,696 21,405 31,688 32,450 4.47%
-
NP to SH 33,045 30,810 25,422 20,180 18,917 29,430 30,152 6.28%
-
Tax Rate 22.95% 28.11% 25.93% 29.84% 16.13% 21.56% 19.27% -
Total Cost 459,111 455,134 452,860 439,420 443,161 442,344 419,526 6.17%
-
Net Worth 332,913 328,462 323,552 314,733 316,771 321,271 321,405 2.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,495 12,336 - - 13,873 - - -
Div Payout % 55.97% 40.04% - - 73.34% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 332,913 328,462 323,552 314,733 316,771 321,271 321,405 2.36%
NOSH 231,189 231,311 231,109 231,422 231,220 231,130 231,226 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.02% 6.72% 5.87% 4.71% 4.61% 6.68% 7.18% -
ROE 9.93% 9.38% 7.86% 6.41% 5.97% 9.16% 9.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 213.58 210.93 208.16 199.25 200.92 205.09 195.47 6.06%
EPS 14.29 13.32 11.00 8.72 8.18 12.73 13.04 6.27%
DPS 8.00 5.33 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.44 1.42 1.40 1.36 1.37 1.39 1.39 2.37%
Adjusted Per Share Value based on latest NOSH - 231,422
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 213.24 210.71 207.76 199.14 200.63 204.71 195.19 6.05%
EPS 14.27 13.31 10.98 8.71 8.17 12.71 13.02 6.28%
DPS 7.99 5.33 0.00 0.00 5.99 0.00 0.00 -
NAPS 1.4377 1.4185 1.3973 1.3592 1.368 1.3874 1.388 2.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.80 0.76 0.74 0.62 0.84 0.90 -
P/RPS 0.39 0.38 0.37 0.37 0.31 0.41 0.46 -10.39%
P/EPS 5.81 6.01 6.91 8.49 7.58 6.60 6.90 -10.80%
EY 17.22 16.65 14.47 11.78 13.20 15.16 14.49 12.16%
DY 9.64 6.67 0.00 0.00 9.68 0.00 0.00 -
P/NAPS 0.58 0.56 0.54 0.54 0.45 0.60 0.65 -7.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 13/11/08 20/08/08 -
Price 0.93 0.82 0.79 0.80 0.66 0.70 0.88 -
P/RPS 0.44 0.39 0.38 0.40 0.33 0.34 0.45 -1.48%
P/EPS 6.51 6.16 7.18 9.17 8.07 5.50 6.75 -2.37%
EY 15.37 16.24 13.92 10.90 12.40 18.19 14.82 2.45%
DY 8.60 6.50 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.59 0.48 0.50 0.63 2.09%

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