[MWE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.38%
YoY- 22.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 136,324 117,693 133,130 111,989 153,429 114,468 115,642 11.55%
PBT 14,348 15,711 15,547 15,126 8,856 14,869 13,948 1.89%
Tax -2,899 -3,057 -3,160 -3,321 -2,232 -2,598 -2,030 26.73%
NP 11,449 12,654 12,387 11,805 6,624 12,271 11,918 -2.63%
-
NP to SH 10,964 12,521 12,157 11,648 10,847 12,121 11,903 -5.31%
-
Tax Rate 20.20% 19.46% 20.33% 21.96% 25.20% 17.47% 14.55% -
Total Cost 124,875 105,039 120,743 100,184 146,805 102,197 103,724 13.13%
-
Net Worth 434,497 415,826 455,309 406,755 231,157 383,985 376,735 9.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,555 11,550 - - 11,557 11,565 - -
Div Payout % 105.40% 92.25% - - 106.55% 95.42% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 434,497 415,826 455,309 406,755 231,157 383,985 376,735 9.94%
NOSH 231,115 231,014 231,121 231,111 231,157 231,316 231,126 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.40% 10.75% 9.30% 10.54% 4.32% 10.72% 10.31% -
ROE 2.52% 3.01% 2.67% 2.86% 4.69% 3.16% 3.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.99 50.95 57.60 48.46 66.37 49.49 50.03 11.57%
EPS 4.74 5.42 5.26 5.04 4.69 5.24 5.15 -5.36%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.88 1.80 1.97 1.76 1.00 1.66 1.63 9.95%
Adjusted Per Share Value based on latest NOSH - 231,111
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.87 50.83 57.49 48.36 66.26 49.43 49.94 11.55%
EPS 4.73 5.41 5.25 5.03 4.68 5.23 5.14 -5.37%
DPS 4.99 4.99 0.00 0.00 4.99 4.99 0.00 -
NAPS 1.8764 1.7958 1.9663 1.7566 0.9983 1.6583 1.627 9.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.26 1.13 1.36 1.23 1.05 1.03 0.97 -
P/RPS 2.14 2.22 2.36 2.54 1.58 2.08 1.94 6.74%
P/EPS 26.56 20.85 25.86 24.40 22.38 19.66 18.83 25.69%
EY 3.77 4.80 3.87 4.10 4.47 5.09 5.31 -20.36%
DY 3.97 4.42 0.00 0.00 4.76 4.85 0.00 -
P/NAPS 0.67 0.63 0.69 0.70 1.05 0.62 0.60 7.61%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 10/11/11 25/08/11 27/05/11 23/02/11 18/11/10 26/08/10 -
Price 1.41 1.23 1.19 1.33 1.19 1.04 0.99 -
P/RPS 2.39 2.41 2.07 2.74 1.79 2.10 1.98 13.32%
P/EPS 29.72 22.69 22.62 26.39 25.36 19.85 19.22 33.61%
EY 3.36 4.41 4.42 3.79 3.94 5.04 5.20 -25.19%
DY 3.55 4.07 0.00 0.00 4.20 4.81 0.00 -
P/NAPS 0.75 0.68 0.60 0.76 1.19 0.63 0.61 14.72%

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