[MWE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -73.33%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 493,769 365,933 240,544 115,279 464,566 355,524 225,988 68.14%
PBT 44,980 34,193 19,055 7,731 25,521 30,297 20,098 70.84%
Tax -10,322 -9,611 -4,941 -2,307 -4,116 -6,531 -3,873 91.88%
NP 34,658 24,582 14,114 5,424 21,405 23,766 16,225 65.63%
-
NP to SH 33,045 23,108 12,711 5,045 18,917 22,073 15,076 68.49%
-
Tax Rate 22.95% 28.11% 25.93% 29.84% 16.13% 21.56% 19.27% -
Total Cost 459,111 341,351 226,430 109,855 443,161 331,758 209,763 68.33%
-
Net Worth 332,913 328,462 323,552 314,733 316,771 321,271 321,405 2.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,495 9,252 - - 13,873 - - -
Div Payout % 55.97% 40.04% - - 73.34% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 332,913 328,462 323,552 314,733 316,771 321,271 321,405 2.36%
NOSH 231,189 231,311 231,109 231,422 231,220 231,130 231,226 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.02% 6.72% 5.87% 4.71% 4.61% 6.68% 7.18% -
ROE 9.93% 7.04% 3.93% 1.60% 5.97% 6.87% 4.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 213.58 158.20 104.08 49.81 200.92 153.82 97.73 68.16%
EPS 14.29 9.99 5.50 2.18 8.18 9.55 6.52 68.48%
DPS 8.00 4.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.44 1.42 1.40 1.36 1.37 1.39 1.39 2.37%
Adjusted Per Share Value based on latest NOSH - 231,422
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 213.24 158.03 103.88 49.78 200.63 153.53 97.59 68.14%
EPS 14.27 9.98 5.49 2.18 8.17 9.53 6.51 68.50%
DPS 7.99 4.00 0.00 0.00 5.99 0.00 0.00 -
NAPS 1.4377 1.4185 1.3973 1.3592 1.368 1.3874 1.388 2.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.80 0.76 0.74 0.62 0.84 0.90 -
P/RPS 0.39 0.51 0.73 1.49 0.31 0.55 0.92 -43.48%
P/EPS 5.81 8.01 13.82 33.94 7.58 8.80 13.80 -43.73%
EY 17.22 12.49 7.24 2.95 13.20 11.37 7.24 77.90%
DY 9.64 5.00 0.00 0.00 9.68 0.00 0.00 -
P/NAPS 0.58 0.56 0.54 0.54 0.45 0.60 0.65 -7.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 13/11/08 20/08/08 -
Price 0.93 0.82 0.79 0.80 0.66 0.70 0.88 -
P/RPS 0.44 0.52 0.76 1.61 0.33 0.46 0.90 -37.85%
P/EPS 6.51 8.21 14.36 36.70 8.07 7.33 13.50 -38.42%
EY 15.37 12.18 6.96 2.73 12.40 13.64 7.41 62.42%
DY 8.60 4.88 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.59 0.48 0.50 0.63 2.09%

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