[MWE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -54.11%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 110,976 106,036 131,337 122,704 111,931 83,489 169,142 -24.55%
PBT 15,554 10,955 10,394 5,672 11,407 3,598 625 757.42%
Tax -2,560 -727 -1,175 -1,347 -1,242 -365 -871 105.59%
NP 12,994 10,228 9,219 4,325 10,165 3,233 -246 -
-
NP to SH 12,628 10,115 9,391 4,212 9,179 2,848 2,870 169.24%
-
Tax Rate 16.46% 6.64% 11.30% 23.75% 10.89% 10.14% 139.36% -
Total Cost 97,982 95,808 122,118 118,379 101,766 80,256 169,388 -30.64%
-
Net Worth 305,292 291,645 231,221 286,971 284,387 275,538 231,317 20.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,809 - - - 11,565 -
Div Payout % - - 221.59% - - - 402.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 305,292 291,645 231,221 286,971 284,387 275,538 231,317 20.38%
NOSH 231,282 231,464 231,221 231,428 231,209 231,544 231,317 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.71% 9.65% 7.02% 3.52% 9.08% 3.87% -0.15% -
ROE 4.14% 3.47% 4.06% 1.47% 3.23% 1.03% 1.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.98 45.81 56.80 53.02 48.41 36.06 73.12 -24.54%
EPS 5.46 4.37 4.06 1.82 3.97 1.23 1.25 167.93%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 5.00 -
NAPS 1.32 1.26 1.00 1.24 1.23 1.19 1.00 20.39%
Adjusted Per Share Value based on latest NOSH - 231,428
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.93 45.79 56.72 52.99 48.34 36.06 73.04 -24.54%
EPS 5.45 4.37 4.06 1.82 3.96 1.23 1.24 169.04%
DPS 0.00 0.00 8.99 0.00 0.00 0.00 4.99 -
NAPS 1.3184 1.2595 0.9985 1.2393 1.2281 1.1899 0.999 20.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.10 0.82 0.73 0.62 0.62 0.64 0.57 -
P/RPS 2.29 1.79 1.29 1.17 1.28 1.77 0.78 105.43%
P/EPS 20.15 18.76 17.97 34.07 15.62 52.03 45.94 -42.35%
EY 4.96 5.33 5.56 2.94 6.40 1.92 2.18 73.24%
DY 0.00 0.00 12.33 0.00 0.00 0.00 8.77 -
P/NAPS 0.83 0.65 0.73 0.50 0.50 0.54 0.57 28.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 28/02/06 -
Price 0.85 1.01 0.94 0.70 0.69 0.63 0.66 -
P/RPS 1.77 2.20 1.65 1.32 1.43 1.75 0.90 57.16%
P/EPS 15.57 23.11 23.14 38.46 17.38 51.22 53.20 -56.01%
EY 6.42 4.33 4.32 2.60 5.75 1.95 1.88 127.28%
DY 0.00 0.00 9.57 0.00 0.00 0.00 7.58 -
P/NAPS 0.64 0.80 0.94 0.56 0.56 0.53 0.66 -2.03%

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