[MWE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.0%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 345,685 231,217 115,575 493,769 365,933 240,544 115,279 107.80%
PBT 41,549 26,680 12,732 44,980 34,193 19,055 7,731 206.50%
Tax -8,010 -5,412 -3,382 -10,322 -9,611 -4,941 -2,307 129.11%
NP 33,539 21,268 9,350 34,658 24,582 14,114 5,424 236.51%
-
NP to SH 33,518 21,397 9,494 33,045 23,108 12,711 5,045 253.00%
-
Tax Rate 19.28% 20.28% 26.56% 22.95% 28.11% 25.93% 29.84% -
Total Cost 312,146 209,949 106,225 459,111 341,351 226,430 109,855 100.48%
-
Net Worth 383,723 377,049 374,216 332,913 328,462 323,552 314,733 14.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,557 - - 18,495 9,252 - - -
Div Payout % 34.48% - - 55.97% 40.04% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 383,723 377,049 374,216 332,913 328,462 323,552 314,733 14.11%
NOSH 231,158 231,318 230,997 231,189 231,311 231,109 231,422 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.70% 9.20% 8.09% 7.02% 6.72% 5.87% 4.71% -
ROE 8.73% 5.67% 2.54% 9.93% 7.04% 3.93% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 149.54 99.96 50.03 213.58 158.20 104.08 49.81 107.97%
EPS 14.50 9.25 4.11 14.29 9.99 5.50 2.18 253.27%
DPS 5.00 0.00 0.00 8.00 4.00 0.00 0.00 -
NAPS 1.66 1.63 1.62 1.44 1.42 1.40 1.36 14.19%
Adjusted Per Share Value based on latest NOSH - 231,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 149.29 99.85 49.91 213.24 158.03 103.88 49.78 107.82%
EPS 14.47 9.24 4.10 14.27 9.98 5.49 2.18 252.78%
DPS 4.99 0.00 0.00 7.99 4.00 0.00 0.00 -
NAPS 1.6571 1.6283 1.6161 1.4377 1.4185 1.3973 1.3592 14.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 0.97 1.03 0.83 0.80 0.76 0.74 -
P/RPS 0.69 0.97 2.06 0.39 0.51 0.73 1.49 -40.11%
P/EPS 7.10 10.49 25.06 5.81 8.01 13.82 33.94 -64.72%
EY 14.08 9.54 3.99 17.22 12.49 7.24 2.95 183.20%
DY 4.85 0.00 0.00 9.64 5.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.58 0.56 0.54 0.54 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 -
Price 1.04 0.99 0.94 0.93 0.82 0.79 0.80 -
P/RPS 0.70 0.99 1.88 0.44 0.52 0.76 1.61 -42.57%
P/EPS 7.17 10.70 22.87 6.51 8.21 14.36 36.70 -66.29%
EY 13.94 9.34 4.37 15.37 12.18 6.96 2.73 196.23%
DY 4.81 0.00 0.00 8.60 4.88 0.00 0.00 -
P/NAPS 0.63 0.61 0.58 0.65 0.58 0.56 0.59 4.46%

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