[MWE] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.51%
YoY- 9.16%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 117,693 133,130 111,989 153,429 114,468 115,642 115,575 1.21%
PBT 15,711 15,547 15,126 8,856 14,869 13,948 12,732 15.03%
Tax -3,057 -3,160 -3,321 -2,232 -2,598 -2,030 -3,382 -6.50%
NP 12,654 12,387 11,805 6,624 12,271 11,918 9,350 22.32%
-
NP to SH 12,521 12,157 11,648 10,847 12,121 11,903 9,494 20.24%
-
Tax Rate 19.46% 20.33% 21.96% 25.20% 17.47% 14.55% 26.56% -
Total Cost 105,039 120,743 100,184 146,805 102,197 103,724 106,225 -0.74%
-
Net Worth 415,826 455,309 406,755 231,157 383,985 376,735 374,216 7.27%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,550 - - 11,557 11,565 - - -
Div Payout % 92.25% - - 106.55% 95.42% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 415,826 455,309 406,755 231,157 383,985 376,735 374,216 7.27%
NOSH 231,014 231,121 231,111 231,157 231,316 231,126 230,997 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.75% 9.30% 10.54% 4.32% 10.72% 10.31% 8.09% -
ROE 3.01% 2.67% 2.86% 4.69% 3.16% 3.16% 2.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.95 57.60 48.46 66.37 49.49 50.03 50.03 1.22%
EPS 5.42 5.26 5.04 4.69 5.24 5.15 4.11 20.23%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.80 1.97 1.76 1.00 1.66 1.63 1.62 7.26%
Adjusted Per Share Value based on latest NOSH - 231,157
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.83 57.49 48.36 66.26 49.43 49.94 49.91 1.22%
EPS 5.41 5.25 5.03 4.68 5.23 5.14 4.10 20.28%
DPS 4.99 0.00 0.00 4.99 4.99 0.00 0.00 -
NAPS 1.7958 1.9663 1.7566 0.9983 1.6583 1.627 1.6161 7.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.13 1.36 1.23 1.05 1.03 0.97 1.03 -
P/RPS 2.22 2.36 2.54 1.58 2.08 1.94 2.06 5.10%
P/EPS 20.85 25.86 24.40 22.38 19.66 18.83 25.06 -11.52%
EY 4.80 3.87 4.10 4.47 5.09 5.31 3.99 13.10%
DY 4.42 0.00 0.00 4.76 4.85 0.00 0.00 -
P/NAPS 0.63 0.69 0.70 1.05 0.62 0.60 0.64 -1.04%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 27/05/11 23/02/11 18/11/10 26/08/10 26/05/10 -
Price 1.23 1.19 1.33 1.19 1.04 0.99 0.94 -
P/RPS 2.41 2.07 2.74 1.79 2.10 1.98 1.88 17.98%
P/EPS 22.69 22.62 26.39 25.36 19.85 19.22 22.87 -0.52%
EY 4.41 4.42 3.79 3.94 5.04 5.20 4.37 0.60%
DY 4.07 0.00 0.00 4.20 4.81 0.00 0.00 -
P/NAPS 0.68 0.60 0.76 1.19 0.63 0.61 0.58 11.17%

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