[MWE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.3%
YoY- 152.12%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 495,528 499,114 473,521 484,442 494,065 493,769 474,975 2.86%
PBT 52,799 50,405 52,336 52,605 49,981 44,980 29,417 47.74%
Tax -10,181 -10,242 -8,721 -10,793 -11,397 -10,322 -7,196 26.05%
NP 42,618 40,163 43,615 41,812 38,584 34,658 22,221 54.42%
-
NP to SH 46,519 44,365 43,455 41,731 37,494 33,045 19,952 75.92%
-
Tax Rate 19.28% 20.32% 16.66% 20.52% 22.80% 22.95% 24.46% -
Total Cost 452,910 458,951 429,906 442,630 455,481 459,111 452,754 0.02%
-
Net Worth 406,755 231,157 383,985 376,735 374,216 328,652 328,083 15.42%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 23,123 23,123 20,823 18,499 18,499 18,499 23,072 0.14%
Div Payout % 49.71% 52.12% 47.92% 44.33% 49.34% 55.98% 115.64% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 406,755 231,157 383,985 376,735 374,216 328,652 328,083 15.42%
NOSH 231,111 231,157 231,316 231,126 230,997 231,445 231,044 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.60% 8.05% 9.21% 8.63% 7.81% 7.02% 4.68% -
ROE 11.44% 19.19% 11.32% 11.08% 10.02% 10.05% 6.08% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 214.41 215.92 204.71 209.60 213.88 213.34 205.58 2.84%
EPS 20.13 19.19 18.79 18.06 16.23 14.28 8.64 75.83%
DPS 10.00 10.00 9.00 8.00 8.00 8.00 10.00 0.00%
NAPS 1.76 1.00 1.66 1.63 1.62 1.42 1.42 15.40%
Adjusted Per Share Value based on latest NOSH - 231,126
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 214.00 215.55 204.49 209.21 213.36 213.24 205.12 2.86%
EPS 20.09 19.16 18.77 18.02 16.19 14.27 8.62 75.87%
DPS 9.99 9.99 8.99 7.99 7.99 7.99 9.96 0.20%
NAPS 1.7566 0.9983 1.6583 1.627 1.6161 1.4193 1.4168 15.42%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.23 1.05 1.03 0.97 1.03 0.83 0.80 -
P/RPS 0.57 0.49 0.50 0.46 0.48 0.39 0.39 28.81%
P/EPS 6.11 5.47 5.48 5.37 6.35 5.81 9.26 -24.22%
EY 16.36 18.28 18.24 18.61 15.76 17.20 10.79 32.01%
DY 8.13 9.52 8.74 8.25 7.77 9.64 12.50 -24.95%
P/NAPS 0.70 1.05 0.62 0.60 0.64 0.58 0.56 16.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.33 1.19 1.04 0.99 0.94 0.93 0.82 -
P/RPS 0.62 0.55 0.51 0.47 0.44 0.44 0.40 33.96%
P/EPS 6.61 6.20 5.54 5.48 5.79 6.51 9.50 -21.49%
EY 15.13 16.13 18.06 18.24 17.27 15.35 10.53 27.36%
DY 7.52 8.40 8.65 8.08 8.51 8.60 12.20 -27.59%
P/NAPS 0.76 1.19 0.63 0.61 0.58 0.65 0.58 19.76%

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