[MWE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.92%
YoY- -30.17%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 464,566 355,524 225,988 102,202 472,453 339,799 217,012 65.71%
PBT 25,521 30,297 20,098 9,301 48,976 37,885 26,509 -2.48%
Tax -4,116 -6,531 -3,873 -1,952 -6,200 -5,380 -3,287 16.09%
NP 21,405 23,766 16,225 7,349 42,776 32,505 23,222 -5.26%
-
NP to SH 18,917 22,073 15,076 7,063 41,344 31,499 22,743 -11.50%
-
Tax Rate 16.13% 21.56% 19.27% 20.99% 12.66% 14.20% 12.40% -
Total Cost 443,161 331,758 209,763 94,853 429,677 307,294 193,790 73.14%
-
Net Worth 316,771 321,271 321,405 312,624 314,508 305,276 305,089 2.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,873 - - - 20,813 - - -
Div Payout % 73.34% - - - 50.34% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 316,771 321,271 321,405 312,624 314,508 305,276 305,089 2.52%
NOSH 231,220 231,130 231,226 231,573 231,256 231,270 231,128 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.61% 6.68% 7.18% 7.19% 9.05% 9.57% 10.70% -
ROE 5.97% 6.87% 4.69% 2.26% 13.15% 10.32% 7.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 200.92 153.82 97.73 44.13 204.30 146.93 93.89 65.67%
EPS 8.18 9.55 6.52 3.05 17.88 13.62 9.84 -11.53%
DPS 6.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.37 1.39 1.39 1.35 1.36 1.32 1.32 2.49%
Adjusted Per Share Value based on latest NOSH - 231,573
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 200.63 153.53 97.59 44.14 204.03 146.74 93.72 65.71%
EPS 8.17 9.53 6.51 3.05 17.85 13.60 9.82 -11.49%
DPS 5.99 0.00 0.00 0.00 8.99 0.00 0.00 -
NAPS 1.368 1.3874 1.388 1.3501 1.3582 1.3184 1.3175 2.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.84 0.90 0.91 1.03 0.92 1.10 -
P/RPS 0.31 0.55 0.92 2.06 0.50 0.63 1.17 -58.58%
P/EPS 7.58 8.80 13.80 29.84 5.76 6.75 11.18 -22.73%
EY 13.20 11.37 7.24 3.35 17.36 14.80 8.95 29.41%
DY 9.68 0.00 0.00 0.00 8.74 0.00 0.00 -
P/NAPS 0.45 0.60 0.65 0.67 0.76 0.70 0.83 -33.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 -
Price 0.66 0.70 0.88 0.99 1.01 0.99 0.85 -
P/RPS 0.33 0.46 0.90 2.24 0.49 0.67 0.91 -48.99%
P/EPS 8.07 7.33 13.50 32.46 5.65 7.27 8.64 -4.42%
EY 12.40 13.64 7.41 3.08 17.70 13.76 11.58 4.64%
DY 9.09 0.00 0.00 0.00 8.91 0.00 0.00 -
P/NAPS 0.48 0.50 0.63 0.73 0.74 0.75 0.64 -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