[MWE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.27%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 499,114 345,685 231,217 115,575 493,769 365,933 240,544 62.46%
PBT 50,405 41,549 26,680 12,732 44,980 34,193 19,055 90.92%
Tax -10,242 -8,010 -5,412 -3,382 -10,322 -9,611 -4,941 62.35%
NP 40,163 33,539 21,268 9,350 34,658 24,582 14,114 100.42%
-
NP to SH 44,365 33,518 21,397 9,494 33,045 23,108 12,711 129.57%
-
Tax Rate 20.32% 19.28% 20.28% 26.56% 22.95% 28.11% 25.93% -
Total Cost 458,951 312,146 209,949 106,225 459,111 341,351 226,430 59.95%
-
Net Worth 397,592 383,723 377,049 374,216 332,913 328,462 323,552 14.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,115 11,557 - - 18,495 9,252 - -
Div Payout % 52.10% 34.48% - - 55.97% 40.04% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 397,592 383,723 377,049 374,216 332,913 328,462 323,552 14.68%
NOSH 231,158 231,158 231,318 230,997 231,189 231,311 231,109 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.05% 9.70% 9.20% 8.09% 7.02% 6.72% 5.87% -
ROE 11.16% 8.73% 5.67% 2.54% 9.93% 7.04% 3.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 215.92 149.54 99.96 50.03 213.58 158.20 104.08 62.44%
EPS 19.19 14.50 9.25 4.11 14.29 9.99 5.50 129.51%
DPS 10.00 5.00 0.00 0.00 8.00 4.00 0.00 -
NAPS 1.72 1.66 1.63 1.62 1.44 1.42 1.40 14.66%
Adjusted Per Share Value based on latest NOSH - 230,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 215.55 149.29 99.85 49.91 213.24 158.03 103.88 62.46%
EPS 19.16 14.47 9.24 4.10 14.27 9.98 5.49 129.55%
DPS 9.98 4.99 0.00 0.00 7.99 4.00 0.00 -
NAPS 1.717 1.6571 1.6283 1.6161 1.4377 1.4185 1.3973 14.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.03 0.97 1.03 0.83 0.80 0.76 -
P/RPS 0.49 0.69 0.97 2.06 0.39 0.51 0.73 -23.28%
P/EPS 5.47 7.10 10.49 25.06 5.81 8.01 13.82 -46.00%
EY 18.28 14.08 9.54 3.99 17.22 12.49 7.24 85.10%
DY 9.52 4.85 0.00 0.00 9.64 5.00 0.00 -
P/NAPS 0.61 0.62 0.60 0.64 0.58 0.56 0.54 8.44%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 -
Price 1.19 1.04 0.99 0.94 0.93 0.82 0.79 -
P/RPS 0.55 0.70 0.99 1.88 0.44 0.52 0.76 -19.34%
P/EPS 6.20 7.17 10.70 22.87 6.51 8.21 14.36 -42.78%
EY 16.13 13.94 9.34 4.37 15.37 12.18 6.96 74.85%
DY 8.40 4.81 0.00 0.00 8.60 4.88 0.00 -
P/NAPS 0.69 0.63 0.61 0.58 0.65 0.58 0.56 14.88%

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