[MWE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 38.5%
YoY- 93.97%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 225,988 102,202 472,453 339,799 217,012 106,036 440,481 -35.93%
PBT 20,098 9,301 48,976 37,885 26,509 10,955 31,071 -25.22%
Tax -3,873 -1,952 -6,200 -5,380 -3,287 -727 -4,129 -4.18%
NP 16,225 7,349 42,776 32,505 23,222 10,228 26,942 -28.70%
-
NP to SH 15,076 7,063 41,344 31,499 22,743 10,115 25,630 -29.81%
-
Tax Rate 19.27% 20.99% 12.66% 14.20% 12.40% 6.64% 13.29% -
Total Cost 209,763 94,853 429,677 307,294 193,790 95,808 413,539 -36.42%
-
Net Worth 321,405 312,624 314,508 305,276 305,089 291,645 293,735 6.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 20,813 - - - 20,815 -
Div Payout % - - 50.34% - - - 81.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 321,405 312,624 314,508 305,276 305,089 291,645 293,735 6.19%
NOSH 231,226 231,573 231,256 231,270 231,128 231,464 231,287 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.18% 7.19% 9.05% 9.57% 10.70% 9.65% 6.12% -
ROE 4.69% 2.26% 13.15% 10.32% 7.45% 3.47% 8.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.73 44.13 204.30 146.93 93.89 45.81 190.45 -35.93%
EPS 6.52 3.05 17.88 13.62 9.84 4.37 11.08 -29.80%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 1.39 1.35 1.36 1.32 1.32 1.26 1.27 6.20%
Adjusted Per Share Value based on latest NOSH - 231,029
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.59 44.14 204.03 146.74 93.72 45.79 190.22 -35.93%
EPS 6.51 3.05 17.85 13.60 9.82 4.37 11.07 -29.83%
DPS 0.00 0.00 8.99 0.00 0.00 0.00 8.99 -
NAPS 1.388 1.3501 1.3582 1.3184 1.3175 1.2595 1.2685 6.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 0.91 1.03 0.92 1.10 0.82 0.73 -
P/RPS 0.92 2.06 0.50 0.63 1.17 1.79 0.38 80.40%
P/EPS 13.80 29.84 5.76 6.75 11.18 18.76 6.59 63.75%
EY 7.24 3.35 17.36 14.80 8.95 5.33 15.18 -38.98%
DY 0.00 0.00 8.74 0.00 0.00 0.00 12.33 -
P/NAPS 0.65 0.67 0.76 0.70 0.83 0.65 0.57 9.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 30/05/07 27/02/07 -
Price 0.88 0.99 1.01 0.99 0.85 1.01 0.94 -
P/RPS 0.90 2.24 0.49 0.67 0.91 2.20 0.49 50.03%
P/EPS 13.50 32.46 5.65 7.27 8.64 23.11 8.48 36.37%
EY 7.41 3.08 17.70 13.76 11.58 4.33 11.79 -26.64%
DY 0.00 0.00 8.91 0.00 0.00 0.00 9.57 -
P/NAPS 0.63 0.73 0.74 0.75 0.64 0.80 0.74 -10.18%

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