[MWE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 2.99%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,839 121,125 136,324 117,693 133,130 111,989 153,429 -9.62%
PBT 15,227 16,334 14,348 15,711 15,547 15,126 8,856 43.56%
Tax -3,231 -4,240 -2,899 -3,057 -3,160 -3,321 -2,232 27.99%
NP 11,996 12,094 11,449 12,654 12,387 11,805 6,624 48.62%
-
NP to SH 11,781 11,720 10,964 12,521 12,157 11,648 10,847 5.66%
-
Tax Rate 21.22% 25.96% 20.20% 19.46% 20.33% 21.96% 25.20% -
Total Cost 119,843 109,031 124,875 105,039 120,743 100,184 146,805 -12.66%
-
Net Worth 487,409 439,211 434,497 415,826 455,309 406,755 231,157 64.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,860 - 11,555 11,550 - - 11,557 12.89%
Div Payout % 117.65% - 105.40% 92.25% - - 106.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 487,409 439,211 434,497 415,826 455,309 406,755 231,157 64.50%
NOSH 231,000 231,163 231,115 231,014 231,121 231,111 231,157 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.10% 9.98% 8.40% 10.75% 9.30% 10.54% 4.32% -
ROE 2.42% 2.67% 2.52% 3.01% 2.67% 2.86% 4.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 57.07 52.40 58.99 50.95 57.60 48.46 66.37 -9.58%
EPS 5.10 5.07 4.74 5.42 5.26 5.04 4.69 5.75%
DPS 6.00 0.00 5.00 5.00 0.00 0.00 5.00 12.93%
NAPS 2.11 1.90 1.88 1.80 1.97 1.76 1.00 64.58%
Adjusted Per Share Value based on latest NOSH - 231,014
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.94 52.31 58.87 50.83 57.49 48.36 66.26 -9.62%
EPS 5.09 5.06 4.73 5.41 5.25 5.03 4.68 5.76%
DPS 5.99 0.00 4.99 4.99 0.00 0.00 4.99 12.96%
NAPS 2.1049 1.8968 1.8764 1.7958 1.9663 1.7566 0.9983 64.50%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.49 1.43 1.26 1.13 1.36 1.23 1.05 -
P/RPS 2.61 2.73 2.14 2.22 2.36 2.54 1.58 39.78%
P/EPS 29.22 28.21 26.56 20.85 25.86 24.40 22.38 19.47%
EY 3.42 3.55 3.77 4.80 3.87 4.10 4.47 -16.36%
DY 4.03 0.00 3.97 4.42 0.00 0.00 4.76 -10.51%
P/NAPS 0.71 0.75 0.67 0.63 0.69 0.70 1.05 -22.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 25/05/12 24/02/12 10/11/11 25/08/11 27/05/11 23/02/11 -
Price 1.66 1.50 1.41 1.23 1.19 1.33 1.19 -
P/RPS 2.91 2.86 2.39 2.41 2.07 2.74 1.79 38.29%
P/EPS 32.55 29.59 29.72 22.69 22.62 26.39 25.36 18.12%
EY 3.07 3.38 3.36 4.41 4.42 3.79 3.94 -15.33%
DY 3.61 0.00 3.55 4.07 0.00 0.00 4.20 -9.60%
P/NAPS 0.79 0.79 0.75 0.68 0.60 0.76 1.19 -23.91%

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