[MWE] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 122.96%
YoY- 227.21%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 122,787 110,976 106,036 131,337 122,704 111,931 83,489 29.29%
PBT 11,376 15,554 10,955 10,394 5,672 11,407 3,598 115.26%
Tax -2,093 -2,560 -727 -1,175 -1,347 -1,242 -365 220.02%
NP 9,283 12,994 10,228 9,219 4,325 10,165 3,233 101.88%
-
NP to SH 8,756 12,628 10,115 9,391 4,212 9,179 2,848 111.29%
-
Tax Rate 18.40% 16.46% 6.64% 11.30% 23.75% 10.89% 10.14% -
Total Cost 113,504 97,982 95,808 122,118 118,379 101,766 80,256 25.96%
-
Net Worth 304,958 305,292 291,645 231,221 286,971 284,387 275,538 6.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 20,809 - - - -
Div Payout % - - - 221.59% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 304,958 305,292 291,645 231,221 286,971 284,387 275,538 6.99%
NOSH 231,029 231,282 231,464 231,221 231,428 231,209 231,544 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.56% 11.71% 9.65% 7.02% 3.52% 9.08% 3.87% -
ROE 2.87% 4.14% 3.47% 4.06% 1.47% 3.23% 1.03% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.15 47.98 45.81 56.80 53.02 48.41 36.06 29.48%
EPS 3.79 5.46 4.37 4.06 1.82 3.97 1.23 111.60%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.26 1.00 1.24 1.23 1.19 7.14%
Adjusted Per Share Value based on latest NOSH - 231,221
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.03 47.93 45.79 56.72 52.99 48.34 36.06 29.28%
EPS 3.78 5.45 4.37 4.06 1.82 3.96 1.23 111.23%
DPS 0.00 0.00 0.00 8.99 0.00 0.00 0.00 -
NAPS 1.317 1.3184 1.2595 0.9985 1.2393 1.2281 1.1899 6.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 1.10 0.82 0.73 0.62 0.62 0.64 -
P/RPS 1.73 2.29 1.79 1.29 1.17 1.28 1.77 -1.51%
P/EPS 24.27 20.15 18.76 17.97 34.07 15.62 52.03 -39.82%
EY 4.12 4.96 5.33 5.56 2.94 6.40 1.92 66.28%
DY 0.00 0.00 0.00 12.33 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.65 0.73 0.50 0.50 0.54 18.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 -
Price 0.99 0.85 1.01 0.94 0.70 0.69 0.63 -
P/RPS 1.86 1.77 2.20 1.65 1.32 1.43 1.75 4.14%
P/EPS 26.12 15.57 23.11 23.14 38.46 17.38 51.22 -36.14%
EY 3.83 6.42 4.33 4.32 2.60 5.75 1.95 56.77%
DY 0.00 0.00 0.00 9.57 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.80 0.94 0.56 0.56 0.53 26.01%

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