[MWE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.02%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 217,012 106,036 440,481 318,124 195,420 83,489 662,959 -52.60%
PBT 26,509 10,955 31,071 20,677 15,005 3,598 19,931 21.00%
Tax -3,287 -727 -4,129 -2,954 -1,607 -365 -3,849 -10.01%
NP 23,222 10,228 26,942 17,723 13,398 3,233 16,082 27.83%
-
NP to SH 22,743 10,115 25,630 16,239 12,027 2,848 17,189 20.58%
-
Tax Rate 12.40% 6.64% 13.29% 14.29% 10.71% 10.14% 19.31% -
Total Cost 193,790 95,808 413,539 300,401 182,022 80,256 646,877 -55.32%
-
Net Worth 305,089 291,645 293,735 286,842 284,484 275,538 279,901 5.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,815 - - - 11,566 -
Div Payout % - - 81.22% - - - 67.29% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 305,089 291,645 293,735 286,842 284,484 275,538 279,901 5.92%
NOSH 231,128 231,464 231,287 231,324 231,288 231,544 231,323 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.70% 9.65% 6.12% 5.57% 6.86% 3.87% 2.43% -
ROE 7.45% 3.47% 8.73% 5.66% 4.23% 1.03% 6.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 93.89 45.81 190.45 137.52 84.49 36.06 286.59 -52.57%
EPS 9.84 4.37 11.08 7.02 5.20 1.23 7.43 20.65%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 5.00 -
NAPS 1.32 1.26 1.27 1.24 1.23 1.19 1.21 5.98%
Adjusted Per Share Value based on latest NOSH - 231,428
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 93.72 45.79 190.22 137.38 84.39 36.06 286.30 -52.59%
EPS 9.82 4.37 11.07 7.01 5.19 1.23 7.42 20.60%
DPS 0.00 0.00 8.99 0.00 0.00 0.00 4.99 -
NAPS 1.3175 1.2595 1.2685 1.2387 1.2286 1.1899 1.2088 5.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.10 0.82 0.73 0.62 0.62 0.64 0.57 -
P/RPS 1.17 1.79 0.38 0.45 0.73 1.77 0.20 225.71%
P/EPS 11.18 18.76 6.59 8.83 11.92 52.03 7.67 28.64%
EY 8.95 5.33 15.18 11.32 8.39 1.92 13.04 -22.24%
DY 0.00 0.00 12.33 0.00 0.00 0.00 8.77 -
P/NAPS 0.83 0.65 0.57 0.50 0.50 0.54 0.47 46.25%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 28/02/06 -
Price 0.85 1.01 0.94 0.70 0.69 0.63 0.66 -
P/RPS 0.91 2.20 0.49 0.51 0.82 1.75 0.23 150.78%
P/EPS 8.64 23.11 8.48 9.97 13.27 51.22 8.88 -1.81%
EY 11.58 4.33 11.79 10.03 7.54 1.95 11.26 1.89%
DY 0.00 0.00 9.57 0.00 0.00 0.00 7.58 -
P/NAPS 0.64 0.80 0.74 0.56 0.56 0.53 0.55 10.66%

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