[MWE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.42%
YoY- 414.86%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 114,468 115,642 115,575 127,836 125,389 125,265 115,279 -0.46%
PBT 14,869 13,948 12,732 10,787 15,138 11,324 7,731 54.59%
Tax -2,598 -2,030 -3,382 -711 -4,670 -2,634 -2,307 8.23%
NP 12,271 11,918 9,350 10,076 10,468 8,690 5,424 72.24%
-
NP to SH 12,121 11,903 9,494 9,937 10,397 7,666 5,045 79.28%
-
Tax Rate 17.47% 14.55% 26.56% 6.59% 30.85% 23.26% 29.84% -
Total Cost 102,197 103,724 106,225 117,760 114,921 116,575 109,855 -4.69%
-
Net Worth 383,985 376,735 374,216 328,652 328,083 323,265 314,733 14.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,565 - - 9,257 9,241 - - -
Div Payout % 95.42% - - 93.17% 88.89% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 383,985 376,735 374,216 328,652 328,083 323,265 314,733 14.16%
NOSH 231,316 231,126 230,997 231,445 231,044 230,903 231,422 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.72% 10.31% 8.09% 7.88% 8.35% 6.94% 4.71% -
ROE 3.16% 3.16% 2.54% 3.02% 3.17% 2.37% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.49 50.03 50.03 55.23 54.27 54.25 49.81 -0.42%
EPS 5.24 5.15 4.11 4.30 4.50 3.32 2.18 79.34%
DPS 5.00 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 1.66 1.63 1.62 1.42 1.42 1.40 1.36 14.19%
Adjusted Per Share Value based on latest NOSH - 231,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.43 49.94 49.91 55.21 54.15 54.10 49.78 -0.46%
EPS 5.23 5.14 4.10 4.29 4.49 3.31 2.18 79.11%
DPS 4.99 0.00 0.00 4.00 3.99 0.00 0.00 -
NAPS 1.6583 1.627 1.6161 1.4193 1.4168 1.396 1.3592 14.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 0.97 1.03 0.83 0.80 0.76 0.74 -
P/RPS 2.08 1.94 2.06 1.50 1.47 1.40 1.49 24.88%
P/EPS 19.66 18.83 25.06 19.33 17.78 22.89 33.94 -30.48%
EY 5.09 5.31 3.99 5.17 5.62 4.37 2.95 43.80%
DY 4.85 0.00 0.00 4.82 5.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.58 0.56 0.54 0.54 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 -
Price 1.04 0.99 0.94 0.93 0.82 0.79 0.80 -
P/RPS 2.10 1.98 1.88 1.68 1.51 1.46 1.61 19.35%
P/EPS 19.85 19.22 22.87 21.66 18.22 23.80 36.70 -33.59%
EY 5.04 5.20 4.37 4.62 5.49 4.20 2.73 50.43%
DY 4.81 0.00 0.00 4.30 4.88 0.00 0.00 -
P/NAPS 0.63 0.61 0.58 0.65 0.58 0.56 0.59 4.46%

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