[MWE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 125.37%
YoY- 68.33%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 111,989 499,114 345,685 231,217 115,575 493,769 365,933 -54.61%
PBT 15,126 50,405 41,549 26,680 12,732 44,980 34,193 -41.97%
Tax -3,321 -10,242 -8,010 -5,412 -3,382 -10,322 -9,611 -50.79%
NP 11,805 40,163 33,539 21,268 9,350 34,658 24,582 -38.70%
-
NP to SH 11,648 44,365 33,518 21,397 9,494 33,045 23,108 -36.68%
-
Tax Rate 21.96% 20.32% 19.28% 20.28% 26.56% 22.95% 28.11% -
Total Cost 100,184 458,951 312,146 209,949 106,225 459,111 341,351 -55.86%
-
Net Worth 406,755 397,592 383,723 377,049 374,216 332,913 328,462 15.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 23,115 11,557 - - 18,495 9,252 -
Div Payout % - 52.10% 34.48% - - 55.97% 40.04% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 406,755 397,592 383,723 377,049 374,216 332,913 328,462 15.33%
NOSH 231,111 231,158 231,158 231,318 230,997 231,189 231,311 -0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.54% 8.05% 9.70% 9.20% 8.09% 7.02% 6.72% -
ROE 2.86% 11.16% 8.73% 5.67% 2.54% 9.93% 7.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.46 215.92 149.54 99.96 50.03 213.58 158.20 -54.59%
EPS 5.04 19.19 14.50 9.25 4.11 14.29 9.99 -36.65%
DPS 0.00 10.00 5.00 0.00 0.00 8.00 4.00 -
NAPS 1.76 1.72 1.66 1.63 1.62 1.44 1.42 15.40%
Adjusted Per Share Value based on latest NOSH - 231,126
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 48.36 215.55 149.29 99.85 49.91 213.24 158.03 -54.62%
EPS 5.03 19.16 14.47 9.24 4.10 14.27 9.98 -36.69%
DPS 0.00 9.98 4.99 0.00 0.00 7.99 4.00 -
NAPS 1.7566 1.717 1.6571 1.6283 1.6161 1.4377 1.4185 15.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.23 1.05 1.03 0.97 1.03 0.83 0.80 -
P/RPS 2.54 0.49 0.69 0.97 2.06 0.39 0.51 191.92%
P/EPS 24.40 5.47 7.10 10.49 25.06 5.81 8.01 110.28%
EY 4.10 18.28 14.08 9.54 3.99 17.22 12.49 -52.44%
DY 0.00 9.52 4.85 0.00 0.00 9.64 5.00 -
P/NAPS 0.70 0.61 0.62 0.60 0.64 0.58 0.56 16.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.33 1.19 1.04 0.99 0.94 0.93 0.82 -
P/RPS 2.74 0.55 0.70 0.99 1.88 0.44 0.52 203.11%
P/EPS 26.39 6.20 7.17 10.70 22.87 6.51 8.21 117.95%
EY 3.79 16.13 13.94 9.34 4.37 15.37 12.18 -54.11%
DY 0.00 8.40 4.81 0.00 0.00 8.60 4.88 -
P/NAPS 0.76 0.69 0.63 0.61 0.58 0.65 0.58 19.76%

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