[MWE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 14.92%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 499,114 460,913 462,434 462,300 493,769 487,910 481,088 2.47%
PBT 50,405 55,398 53,360 50,928 44,980 45,590 38,110 20.43%
Tax -10,242 -10,680 -10,824 -13,528 -10,322 -12,814 -9,882 2.40%
NP 40,163 44,718 42,536 37,400 34,658 32,776 28,228 26.42%
-
NP to SH 44,365 44,690 42,794 37,976 33,045 30,810 25,422 44.80%
-
Tax Rate 20.32% 19.28% 20.28% 26.56% 22.95% 28.11% 25.93% -
Total Cost 458,951 416,194 419,898 424,900 459,111 455,134 452,860 0.89%
-
Net Worth 397,592 383,723 377,049 374,216 332,913 328,462 323,552 14.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,115 15,410 - - 18,495 12,336 - -
Div Payout % 52.10% 34.48% - - 55.97% 40.04% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 397,592 383,723 377,049 374,216 332,913 328,462 323,552 14.68%
NOSH 231,158 231,158 231,318 230,997 231,189 231,311 231,109 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.05% 9.70% 9.20% 8.09% 7.02% 6.72% 5.87% -
ROE 11.16% 11.65% 11.35% 10.15% 9.93% 9.38% 7.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 215.92 199.39 199.91 200.13 213.58 210.93 208.16 2.46%
EPS 19.19 19.33 18.50 16.44 14.29 13.32 11.00 44.77%
DPS 10.00 6.67 0.00 0.00 8.00 5.33 0.00 -
NAPS 1.72 1.66 1.63 1.62 1.44 1.42 1.40 14.66%
Adjusted Per Share Value based on latest NOSH - 230,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 215.55 199.05 199.70 199.65 213.24 210.71 207.76 2.47%
EPS 19.16 19.30 18.48 16.40 14.27 13.31 10.98 44.79%
DPS 9.98 6.66 0.00 0.00 7.99 5.33 0.00 -
NAPS 1.717 1.6571 1.6283 1.6161 1.4377 1.4185 1.3973 14.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.03 0.97 1.03 0.83 0.80 0.76 -
P/RPS 0.49 0.52 0.49 0.51 0.39 0.38 0.37 20.53%
P/EPS 5.47 5.33 5.24 6.27 5.81 6.01 6.91 -14.39%
EY 18.28 18.77 19.07 15.96 17.22 16.65 14.47 16.81%
DY 9.52 6.47 0.00 0.00 9.64 6.67 0.00 -
P/NAPS 0.61 0.62 0.60 0.64 0.58 0.56 0.54 8.44%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 -
Price 1.19 1.04 0.99 0.94 0.93 0.82 0.79 -
P/RPS 0.55 0.52 0.50 0.47 0.44 0.39 0.38 27.86%
P/EPS 6.20 5.38 5.35 5.72 6.51 6.16 7.18 -9.29%
EY 16.13 18.59 18.69 17.49 15.37 16.24 13.92 10.29%
DY 8.40 6.41 0.00 0.00 8.60 6.50 0.00 -
P/NAPS 0.69 0.63 0.61 0.58 0.65 0.58 0.56 14.88%

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