[MWE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 56.65%
YoY- 45.05%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 247,333 111,989 499,114 345,685 231,217 115,575 493,769 -37.00%
PBT 30,673 15,126 50,405 41,549 26,680 12,732 44,980 -22.57%
Tax -6,481 -3,321 -10,242 -8,010 -5,412 -3,382 -10,322 -26.73%
NP 24,192 11,805 40,163 33,539 21,268 9,350 34,658 -21.36%
-
NP to SH 23,805 11,648 44,365 33,518 21,397 9,494 33,045 -19.68%
-
Tax Rate 21.13% 21.96% 20.32% 19.28% 20.28% 26.56% 22.95% -
Total Cost 223,141 100,184 458,951 312,146 209,949 106,225 459,111 -38.26%
-
Net Worth 455,299 406,755 397,592 383,723 377,049 374,216 332,913 23.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 23,115 11,557 - - 18,495 -
Div Payout % - - 52.10% 34.48% - - 55.97% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 455,299 406,755 397,592 383,723 377,049 374,216 332,913 23.28%
NOSH 231,116 231,111 231,158 231,158 231,318 230,997 231,189 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.78% 10.54% 8.05% 9.70% 9.20% 8.09% 7.02% -
ROE 5.23% 2.86% 11.16% 8.73% 5.67% 2.54% 9.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.02 48.46 215.92 149.54 99.96 50.03 213.58 -36.99%
EPS 10.30 5.04 19.19 14.50 9.25 4.11 14.29 -19.65%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 8.00 -
NAPS 1.97 1.76 1.72 1.66 1.63 1.62 1.44 23.30%
Adjusted Per Share Value based on latest NOSH - 231,316
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 106.81 48.36 215.55 149.29 99.85 49.91 213.24 -37.00%
EPS 10.28 5.03 19.16 14.47 9.24 4.10 14.27 -19.68%
DPS 0.00 0.00 9.98 4.99 0.00 0.00 7.99 -
NAPS 1.9662 1.7566 1.717 1.6571 1.6283 1.6161 1.4377 23.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.36 1.23 1.05 1.03 0.97 1.03 0.83 -
P/RPS 1.27 2.54 0.49 0.69 0.97 2.06 0.39 120.17%
P/EPS 13.20 24.40 5.47 7.10 10.49 25.06 5.81 73.08%
EY 7.57 4.10 18.28 14.08 9.54 3.99 17.22 -42.27%
DY 0.00 0.00 9.52 4.85 0.00 0.00 9.64 -
P/NAPS 0.69 0.70 0.61 0.62 0.60 0.64 0.58 12.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 -
Price 1.19 1.33 1.19 1.04 0.99 0.94 0.93 -
P/RPS 1.11 2.74 0.55 0.70 0.99 1.88 0.44 85.63%
P/EPS 11.55 26.39 6.20 7.17 10.70 22.87 6.51 46.70%
EY 8.66 3.79 16.13 13.94 9.34 4.37 15.37 -31.85%
DY 0.00 0.00 8.40 4.81 0.00 0.00 8.60 -
P/NAPS 0.60 0.76 0.69 0.63 0.61 0.58 0.65 -5.21%

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