[MWE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.49%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 472,008 449,461 487,266 549,841 616,252 662,959 656,218 -19.73%
PBT 38,428 31,071 21,302 22,720 21,968 19,931 27,009 26.52%
Tax -4,491 -4,129 -3,825 -4,370 -6,258 -4,843 -6,214 -19.48%
NP 33,937 26,942 17,477 18,350 15,710 15,088 20,795 38.65%
-
NP to SH 32,897 25,630 19,109 19,080 17,426 17,189 19,780 40.41%
-
Tax Rate 11.69% 13.29% 17.96% 19.23% 28.49% 24.30% 23.01% -
Total Cost 438,071 422,519 469,789 531,491 600,542 647,871 635,423 -21.97%
-
Net Worth 291,645 231,221 286,971 284,387 275,538 231,317 268,081 5.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 20,809 20,809 11,565 11,565 11,565 11,565 4,608 173.45%
Div Payout % 63.26% 81.19% 60.53% 60.62% 66.37% 67.29% 23.30% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 291,645 231,221 286,971 284,387 275,538 231,317 268,081 5.78%
NOSH 231,464 231,221 231,428 231,209 231,544 231,317 231,104 0.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.19% 5.99% 3.59% 3.34% 2.55% 2.28% 3.17% -
ROE 11.28% 11.08% 6.66% 6.71% 6.32% 7.43% 7.38% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 203.92 194.39 210.55 237.81 266.15 286.60 283.95 -19.82%
EPS 14.21 11.08 8.26 8.25 7.53 7.43 8.56 40.24%
DPS 9.00 9.00 5.00 5.00 5.00 5.00 2.00 172.81%
NAPS 1.26 1.00 1.24 1.23 1.19 1.00 1.16 5.67%
Adjusted Per Share Value based on latest NOSH - 231,209
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 203.84 194.10 210.43 237.45 266.13 286.30 283.39 -19.73%
EPS 14.21 11.07 8.25 8.24 7.53 7.42 8.54 40.46%
DPS 8.99 8.99 4.99 4.99 4.99 4.99 1.99 173.52%
NAPS 1.2595 0.9985 1.2393 1.2281 1.1899 0.999 1.1577 5.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.82 0.73 0.62 0.62 0.64 0.57 0.62 -
P/RPS 0.40 0.38 0.29 0.26 0.24 0.20 0.22 49.02%
P/EPS 5.77 6.59 7.51 7.51 8.50 7.67 7.24 -14.05%
EY 17.33 15.18 13.32 13.31 11.76 13.04 13.80 16.41%
DY 10.98 12.33 8.06 8.06 7.81 8.77 3.23 126.25%
P/NAPS 0.65 0.73 0.50 0.50 0.54 0.57 0.53 14.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 28/02/06 24/11/05 -
Price 1.01 0.94 0.70 0.69 0.63 0.66 0.56 -
P/RPS 0.50 0.48 0.33 0.29 0.24 0.23 0.20 84.30%
P/EPS 7.11 8.48 8.48 8.36 8.37 8.88 6.54 5.73%
EY 14.07 11.79 11.80 11.96 11.95 11.26 15.28 -5.35%
DY 8.91 9.57 7.14 7.25 7.94 7.58 3.57 84.09%
P/NAPS 0.80 0.94 0.56 0.56 0.53 0.66 0.48 40.61%

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