[MWE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 81.8%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 231,217 115,575 493,769 365,933 240,544 115,279 464,566 -37.27%
PBT 26,680 12,732 44,980 34,193 19,055 7,731 25,521 3.01%
Tax -5,412 -3,382 -10,322 -9,611 -4,941 -2,307 -4,116 20.08%
NP 21,268 9,350 34,658 24,582 14,114 5,424 21,405 -0.42%
-
NP to SH 21,397 9,494 33,045 23,108 12,711 5,045 18,917 8.58%
-
Tax Rate 20.28% 26.56% 22.95% 28.11% 25.93% 29.84% 16.13% -
Total Cost 209,949 106,225 459,111 341,351 226,430 109,855 443,161 -39.31%
-
Net Worth 377,049 374,216 332,913 328,462 323,552 314,733 316,771 12.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 18,495 9,252 - - 13,873 -
Div Payout % - - 55.97% 40.04% - - 73.34% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 377,049 374,216 332,913 328,462 323,552 314,733 316,771 12.35%
NOSH 231,318 230,997 231,189 231,311 231,109 231,422 231,220 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.20% 8.09% 7.02% 6.72% 5.87% 4.71% 4.61% -
ROE 5.67% 2.54% 9.93% 7.04% 3.93% 1.60% 5.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.96 50.03 213.58 158.20 104.08 49.81 200.92 -37.29%
EPS 9.25 4.11 14.29 9.99 5.50 2.18 8.18 8.56%
DPS 0.00 0.00 8.00 4.00 0.00 0.00 6.00 -
NAPS 1.63 1.62 1.44 1.42 1.40 1.36 1.37 12.31%
Adjusted Per Share Value based on latest NOSH - 231,044
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.85 49.91 213.24 158.03 103.88 49.78 200.63 -37.27%
EPS 9.24 4.10 14.27 9.98 5.49 2.18 8.17 8.57%
DPS 0.00 0.00 7.99 4.00 0.00 0.00 5.99 -
NAPS 1.6283 1.6161 1.4377 1.4185 1.3973 1.3592 1.368 12.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.97 1.03 0.83 0.80 0.76 0.74 0.62 -
P/RPS 0.97 2.06 0.39 0.51 0.73 1.49 0.31 114.37%
P/EPS 10.49 25.06 5.81 8.01 13.82 33.94 7.58 24.25%
EY 9.54 3.99 17.22 12.49 7.24 2.95 13.20 -19.51%
DY 0.00 0.00 9.64 5.00 0.00 0.00 9.68 -
P/NAPS 0.60 0.64 0.58 0.56 0.54 0.54 0.45 21.20%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 -
Price 0.99 0.94 0.93 0.82 0.79 0.80 0.66 -
P/RPS 0.99 1.88 0.44 0.52 0.76 1.61 0.33 108.42%
P/EPS 10.70 22.87 6.51 8.21 14.36 36.70 8.07 20.75%
EY 9.34 4.37 15.37 12.18 6.96 2.73 12.40 -17.25%
DY 0.00 0.00 8.60 4.88 0.00 0.00 9.09 -
P/NAPS 0.61 0.58 0.65 0.58 0.56 0.59 0.48 17.37%

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