[MWE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.6%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 252,964 121,125 501,350 365,026 247,333 111,989 499,114 -36.45%
PBT 31,561 16,334 60,732 46,384 30,673 15,126 50,405 -26.83%
Tax -7,471 -4,240 -12,437 -9,538 -6,481 -3,321 -10,242 -18.98%
NP 24,090 12,094 48,295 36,846 24,192 11,805 40,163 -28.89%
-
NP to SH 23,501 11,720 47,290 36,326 23,805 11,648 44,365 -34.55%
-
Tax Rate 23.67% 25.96% 20.48% 20.56% 21.13% 21.96% 20.32% -
Total Cost 228,874 109,031 453,055 328,180 223,141 100,184 458,951 -37.14%
-
Net Worth 488,062 439,211 434,660 416,211 455,299 406,755 397,592 14.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,878 - 23,120 11,561 - - 23,115 -28.85%
Div Payout % 59.06% - 48.89% 31.83% - - 52.10% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 488,062 439,211 434,660 416,211 455,299 406,755 397,592 14.66%
NOSH 231,309 231,163 231,202 231,228 231,116 231,111 231,158 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.52% 9.98% 9.63% 10.09% 9.78% 10.54% 8.05% -
ROE 4.82% 2.67% 10.88% 8.73% 5.23% 2.86% 11.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 109.36 52.40 216.84 157.86 107.02 48.46 215.92 -36.48%
EPS 10.16 5.07 20.45 15.71 10.30 5.04 19.19 -34.57%
DPS 6.00 0.00 10.00 5.00 0.00 0.00 10.00 -28.88%
NAPS 2.11 1.90 1.88 1.80 1.97 1.76 1.72 14.61%
Adjusted Per Share Value based on latest NOSH - 231,014
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 109.24 52.31 216.51 157.64 106.81 48.36 215.55 -36.46%
EPS 10.15 5.06 20.42 15.69 10.28 5.03 19.16 -34.55%
DPS 5.99 0.00 9.98 4.99 0.00 0.00 9.98 -28.86%
NAPS 2.1077 1.8968 1.8771 1.7974 1.9662 1.7566 1.717 14.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.49 1.43 1.26 1.13 1.36 1.23 1.05 -
P/RPS 1.36 2.73 0.58 0.72 1.27 2.54 0.49 97.62%
P/EPS 14.67 28.21 6.16 7.19 13.20 24.40 5.47 93.14%
EY 6.82 3.55 16.23 13.90 7.57 4.10 18.28 -48.20%
DY 4.03 0.00 7.94 4.42 0.00 0.00 9.52 -43.65%
P/NAPS 0.71 0.75 0.67 0.63 0.69 0.70 0.61 10.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 25/05/12 24/02/12 10/11/11 25/08/11 27/05/11 23/02/11 -
Price 1.66 1.50 1.41 1.23 1.19 1.33 1.19 -
P/RPS 1.52 2.86 0.65 0.78 1.11 2.74 0.55 97.05%
P/EPS 16.34 29.59 6.89 7.83 11.55 26.39 6.20 90.91%
EY 6.12 3.38 14.51 12.77 8.66 3.79 16.13 -47.62%
DY 3.61 0.00 7.09 4.07 0.00 0.00 8.40 -43.08%
P/NAPS 0.79 0.79 0.75 0.68 0.60 0.76 0.69 9.45%

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