[MWE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 259.85%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 127,836 125,389 125,265 115,279 109,042 129,536 123,786 2.16%
PBT 10,787 15,138 11,324 7,731 -4,776 10,199 10,797 -0.06%
Tax -711 -4,670 -2,634 -2,307 2,415 -2,658 -1,921 -48.35%
NP 10,076 10,468 8,690 5,424 -2,361 7,541 8,876 8.79%
-
NP to SH 9,937 10,397 7,666 5,045 -3,156 6,997 8,013 15.38%
-
Tax Rate 6.59% 30.85% 23.26% 29.84% - 26.06% 17.79% -
Total Cost 117,760 114,921 116,575 109,855 111,403 121,995 114,910 1.64%
-
Net Worth 328,652 328,083 323,265 314,733 315,790 320,984 320,981 1.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,257 9,241 - - 13,830 - - -
Div Payout % 93.17% 88.89% - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 328,652 328,083 323,265 314,733 315,790 320,984 320,981 1.58%
NOSH 231,445 231,044 230,903 231,422 230,504 230,924 230,922 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.88% 8.35% 6.94% 4.71% -2.17% 5.82% 7.17% -
ROE 3.02% 3.17% 2.37% 1.60% -1.00% 2.18% 2.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.23 54.27 54.25 49.81 47.31 56.09 53.61 1.99%
EPS 4.30 4.50 3.32 2.18 -1.37 3.03 3.47 15.32%
DPS 4.00 4.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.42 1.42 1.40 1.36 1.37 1.39 1.39 1.42%
Adjusted Per Share Value based on latest NOSH - 231,422
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.21 54.15 54.10 49.78 47.09 55.94 53.46 2.16%
EPS 4.29 4.49 3.31 2.18 -1.36 3.02 3.46 15.36%
DPS 4.00 3.99 0.00 0.00 5.97 0.00 0.00 -
NAPS 1.4193 1.4168 1.396 1.3592 1.3638 1.3862 1.3862 1.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.80 0.76 0.74 0.62 0.84 0.90 -
P/RPS 1.50 1.47 1.40 1.49 1.31 1.50 1.68 -7.25%
P/EPS 19.33 17.78 22.89 33.94 -45.28 27.72 25.94 -17.76%
EY 5.17 5.62 4.37 2.95 -2.21 3.61 3.86 21.44%
DY 4.82 5.00 0.00 0.00 9.68 0.00 0.00 -
P/NAPS 0.58 0.56 0.54 0.54 0.45 0.60 0.65 -7.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 13/11/08 20/08/08 -
Price 0.93 0.82 0.79 0.80 0.66 0.70 0.88 -
P/RPS 1.68 1.51 1.46 1.61 1.40 1.25 1.64 1.61%
P/EPS 21.66 18.22 23.80 36.70 -48.20 23.10 25.36 -9.95%
EY 4.62 5.49 4.20 2.73 -2.07 4.33 3.94 11.16%
DY 4.30 4.88 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.59 0.48 0.50 0.63 2.09%

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