[MWE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -2.05%

YoY- -50.85%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	494,065	493,769	474,975	479,122	477,643	464,566	488,178	0.80%
YoY %	0.06%	3.96%	-0.87%	0.31%	2.81%	-4.84%	-	-
Horiz. %	101.21%	101.15%	97.30%	98.14%	97.84%	95.16%	100.00%	-
PBT	49,981	44,980	29,417	24,478	23,951	25,521	41,388	13.41%
YoY %	11.12%	52.90%	20.18%	2.20%	-6.15%	-38.34%	-	-
Horiz. %	120.76%	108.68%	71.08%	59.14%	57.87%	61.66%	100.00%	-
Tax	-11,397	-10,322	-7,196	-5,184	-4,471	-4,116	-7,351	33.99%
YoY %	-10.41%	-43.44%	-38.81%	-15.95%	-8.62%	44.01%	-	-
Horiz. %	155.04%	140.42%	97.89%	70.52%	60.82%	55.99%	100.00%	-
NP	38,584	34,658	22,221	19,294	19,480	21,405	34,037	8.72%
YoY %	11.33%	55.97%	15.17%	-0.95%	-8.99%	-37.11%	-	-
Horiz. %	113.36%	101.82%	65.28%	56.69%	57.23%	62.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,494	33,045	19,952	16,552	16,899	18,917	31,918	11.34%
YoY %	13.46%	65.62%	20.54%	-2.05%	-10.67%	-40.73%	-	-
Horiz. %	117.47%	103.53%	62.51%	51.86%	52.95%	59.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.80%	22.95%	24.46%	21.18%	18.67%	16.13%	17.76%	-
YoY %	-0.65%	-6.17%	15.49%	13.44%	15.75%	-9.18%	-	-
Horiz. %	128.38%	129.22%	137.73%	119.26%	105.12%	90.82%	100.00%	-
Total Cost	455,481	459,111	452,754	459,828	458,163	443,161	454,141	0.19%
YoY %	-0.79%	1.40%	-1.54%	0.36%	3.39%	-2.42%	-	-
Horiz. %	100.30%	101.09%	99.69%	101.25%	100.89%	97.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,216	328,652	328,083	323,265	314,733	315,790	320,984	10.78%
YoY %	13.86%	0.17%	1.49%	2.71%	-0.33%	-1.62%	-	-
Horiz. %	116.58%	102.39%	102.21%	100.71%	98.05%	98.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	18,499	18,499	23,072	13,830	13,830	13,830	20,809	-7.55%
YoY %	0.00%	-19.82%	66.83%	0.00%	0.00%	-33.54%	-	-
Horiz. %	88.90%	88.90%	110.88%	66.46%	66.46%	66.46%	100.00%	-
Div Payout %	49.34%	55.98%	115.64%	83.56%	81.84%	73.11%	65.20%	-
YoY %	-11.86%	-51.59%	38.39%	2.10%	11.94%	12.13%	-	-
Horiz. %	75.67%	85.86%	177.36%	128.16%	125.52%	112.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	374,216	328,652	328,083	323,265	314,733	315,790	320,984	10.78%
YoY %	13.86%	0.17%	1.49%	2.71%	-0.33%	-1.62%	-	-
Horiz. %	116.58%	102.39%	102.21%	100.71%	98.05%	98.38%	100.00%	-
NOSH	230,997	231,445	231,044	230,903	231,422	230,504	230,924	0.02%
YoY %	-0.19%	0.17%	0.06%	-0.22%	0.40%	-0.18%	-	-
Horiz. %	100.03%	100.23%	100.05%	99.99%	100.22%	99.82%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	7.81%	7.02%	4.68%	4.03%	4.08%	4.61%	6.97%	-
YoY %	11.25%	50.00%	16.13%	-1.23%	-11.50%	-33.86%	-	-
Horiz. %	112.05%	100.72%	67.14%	57.82%	58.54%	66.14%	100.00%	-
ROE	10.02%	10.05%	6.08%	5.12%	5.37%	5.99%	9.94%	-
YoY %	-0.30%	65.30%	18.75%	-4.66%	-10.35%	-39.74%	-	-
Horiz. %	100.80%	101.11%	61.17%	51.51%	54.02%	60.26%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	213.88	213.34	205.58	207.50	206.39	201.54	211.40	0.78%
YoY %	0.25%	3.77%	-0.93%	0.54%	2.41%	-4.66%	-	-
Horiz. %	101.17%	100.92%	97.25%	98.16%	97.63%	95.34%	100.00%	-
EPS	16.23	14.28	8.64	7.17	7.30	8.21	13.82	11.32%
YoY %	13.66%	65.28%	20.50%	-1.78%	-11.08%	-40.59%	-	-
Horiz. %	117.44%	103.33%	62.52%	51.88%	52.82%	59.41%	100.00%	-
DPS	8.00	8.00	10.00	6.00	6.00	6.00	9.00	-7.55%
YoY %	0.00%	-20.00%	66.67%	0.00%	0.00%	-33.33%	-	-
Horiz. %	88.89%	88.89%	111.11%	66.67%	66.67%	66.67%	100.00%	-
NAPS	1.62	1.42	1.42	1.40	1.36	1.37	1.39	10.75%
YoY %	14.08%	0.00%	1.43%	2.94%	-0.73%	-1.44%	-	-
Horiz. %	116.55%	102.16%	102.16%	100.72%	97.84%	98.56%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,903
RPS	213.36	213.24	205.12	206.91	206.27	200.63	210.82	0.80%
YoY %	0.06%	3.96%	-0.87%	0.31%	2.81%	-4.83%	-	-
Horiz. %	101.20%	101.15%	97.30%	98.15%	97.84%	95.17%	100.00%	-
EPS	16.19	14.27	8.62	7.15	7.30	8.17	13.78	11.35%
YoY %	13.45%	65.55%	20.56%	-2.05%	-10.65%	-40.71%	-	-
Horiz. %	117.49%	103.56%	62.55%	51.89%	52.98%	59.29%	100.00%	-
DPS	7.99	7.99	9.96	5.97	5.97	5.97	8.99	-7.56%
YoY %	0.00%	-19.78%	66.83%	0.00%	0.00%	-33.59%	-	-
Horiz. %	88.88%	88.88%	110.79%	66.41%	66.41%	66.41%	100.00%	-
NAPS	1.6161	1.4193	1.4168	1.396	1.3592	1.3638	1.3862	10.78%
YoY %	13.87%	0.18%	1.49%	2.71%	-0.34%	-1.62%	-	-
Horiz. %	116.58%	102.39%	102.21%	100.71%	98.05%	98.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.03	0.83	0.80	0.76	0.74	0.62	0.84	-
P/RPS	0.48	0.39	0.39	0.37	0.36	0.31	0.40	12.93%
YoY %	23.08%	0.00%	5.41%	2.78%	16.13%	-22.50%	-	-
Horiz. %	120.00%	97.50%	97.50%	92.50%	90.00%	77.50%	100.00%	-
P/EPS	6.35	5.81	9.26	10.60	10.13	7.55	6.08	2.94%
YoY %	9.29%	-37.26%	-12.64%	4.64%	34.17%	24.18%	-	-
Horiz. %	104.44%	95.56%	152.30%	174.34%	166.61%	124.18%	100.00%	-
EY	15.76	17.20	10.79	9.43	9.87	13.24	16.45	-2.81%
YoY %	-8.37%	59.41%	14.42%	-4.46%	-25.45%	-19.51%	-	-
Horiz. %	95.81%	104.56%	65.59%	57.33%	60.00%	80.49%	100.00%	-
DY	7.77	9.64	12.50	7.89	8.11	9.68	10.71	-19.27%
YoY %	-19.40%	-22.88%	58.43%	-2.71%	-16.22%	-9.62%	-	-
Horiz. %	72.55%	90.01%	116.71%	73.67%	75.72%	90.38%	100.00%	-
P/NAPS	0.64	0.58	0.56	0.54	0.54	0.45	0.60	4.40%
YoY %	10.34%	3.57%	3.70%	0.00%	20.00%	-25.00%	-	-
Horiz. %	106.67%	96.67%	93.33%	90.00%	90.00%	75.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	25/02/10	25/11/09	20/08/09	27/05/09	26/02/09	13/11/08	-
Price	0.94	0.93	0.82	0.79	0.80	0.66	0.70	-
P/RPS	0.44	0.44	0.40	0.38	0.39	0.33	0.33	21.16%
YoY %	0.00%	10.00%	5.26%	-2.56%	18.18%	0.00%	-	-
Horiz. %	133.33%	133.33%	121.21%	115.15%	118.18%	100.00%	100.00%	-
P/EPS	5.79	6.51	9.50	11.02	10.96	8.04	5.06	9.40%
YoY %	-11.06%	-31.47%	-13.79%	0.55%	36.32%	58.89%	-	-
Horiz. %	114.43%	128.66%	187.75%	217.79%	216.60%	158.89%	100.00%	-
EY	17.27	15.35	10.53	9.07	9.13	12.43	19.75	-8.56%
YoY %	12.51%	45.77%	16.10%	-0.66%	-26.55%	-37.06%	-	-
Horiz. %	87.44%	77.72%	53.32%	45.92%	46.23%	62.94%	100.00%	-
DY	8.51	8.60	12.20	7.59	7.50	9.09	12.86	-24.08%
YoY %	-1.05%	-29.51%	60.74%	1.20%	-17.49%	-29.32%	-	-
Horiz. %	66.17%	66.87%	94.87%	59.02%	58.32%	70.68%	100.00%	-
P/NAPS	0.58	0.65	0.58	0.56	0.59	0.48	0.50	10.41%
YoY %	-10.77%	12.07%	3.57%	-5.08%	22.92%	-4.00%	-	-
Horiz. %	116.00%	130.00%	116.00%	112.00%	118.00%	96.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos