[MWE] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -4.46%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 153,429 114,468 115,642 115,575 127,836 125,389 125,265 14.43%
PBT 8,856 14,869 13,948 12,732 10,787 15,138 11,324 -15.07%
Tax -2,232 -2,598 -2,030 -3,382 -711 -4,670 -2,634 -10.42%
NP 6,624 12,271 11,918 9,350 10,076 10,468 8,690 -16.51%
-
NP to SH 10,847 12,121 11,903 9,494 9,937 10,397 7,666 25.95%
-
Tax Rate 25.20% 17.47% 14.55% 26.56% 6.59% 30.85% 23.26% -
Total Cost 146,805 102,197 103,724 106,225 117,760 114,921 116,575 16.56%
-
Net Worth 231,157 383,985 376,735 374,216 328,652 328,083 323,265 -19.98%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,557 11,565 - - 9,257 9,241 - -
Div Payout % 106.55% 95.42% - - 93.17% 88.89% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 231,157 383,985 376,735 374,216 328,652 328,083 323,265 -19.98%
NOSH 231,157 231,316 231,126 230,997 231,445 231,044 230,903 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.32% 10.72% 10.31% 8.09% 7.88% 8.35% 6.94% -
ROE 4.69% 3.16% 3.16% 2.54% 3.02% 3.17% 2.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.37 49.49 50.03 50.03 55.23 54.27 54.25 14.34%
EPS 4.69 5.24 5.15 4.11 4.30 4.50 3.32 25.82%
DPS 5.00 5.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 1.00 1.66 1.63 1.62 1.42 1.42 1.40 -20.04%
Adjusted Per Share Value based on latest NOSH - 230,997
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.26 49.43 49.94 49.91 55.21 54.15 54.10 14.43%
EPS 4.68 5.23 5.14 4.10 4.29 4.49 3.31 25.89%
DPS 4.99 4.99 0.00 0.00 4.00 3.99 0.00 -
NAPS 0.9983 1.6583 1.627 1.6161 1.4193 1.4168 1.396 -19.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 1.03 0.97 1.03 0.83 0.80 0.76 -
P/RPS 1.58 2.08 1.94 2.06 1.50 1.47 1.40 8.37%
P/EPS 22.38 19.66 18.83 25.06 19.33 17.78 22.89 -1.48%
EY 4.47 5.09 5.31 3.99 5.17 5.62 4.37 1.51%
DY 4.76 4.85 0.00 0.00 4.82 5.00 0.00 -
P/NAPS 1.05 0.62 0.60 0.64 0.58 0.56 0.54 55.59%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 -
Price 1.19 1.04 0.99 0.94 0.93 0.82 0.79 -
P/RPS 1.79 2.10 1.98 1.88 1.68 1.51 1.46 14.50%
P/EPS 25.36 19.85 19.22 22.87 21.66 18.22 23.80 4.31%
EY 3.94 5.04 5.20 4.37 4.62 5.49 4.20 -4.15%
DY 4.20 4.81 0.00 0.00 4.30 4.88 0.00 -
P/NAPS 1.19 0.63 0.61 0.58 0.65 0.58 0.56 65.06%

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