[MWE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.5%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 481,429 468,619 472,453 471,136 471,053 472,008 449,461 4.69%
PBT 42,565 47,322 48,976 48,279 42,575 38,428 31,071 23.37%
Tax -6,786 -7,425 -6,200 -6,555 -5,809 -4,491 -4,129 39.30%
NP 35,779 39,897 42,776 41,724 36,766 33,937 26,942 20.83%
-
NP to SH 33,677 38,292 41,344 40,890 36,346 32,897 25,630 19.98%
-
Tax Rate 15.94% 15.69% 12.66% 13.58% 13.64% 11.69% 13.29% -
Total Cost 445,650 428,722 429,677 429,412 434,287 438,071 422,519 3.62%
-
Net Worth 320,981 312,624 314,448 304,958 305,292 291,645 231,221 24.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 20,809 20,809 20,809 20,809 20,809 20,809 20,809 0.00%
Div Payout % 61.79% 54.34% 50.33% 50.89% 57.26% 63.26% 81.19% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 320,981 312,624 314,448 304,958 305,292 291,645 231,221 24.46%
NOSH 230,922 231,573 231,212 231,029 231,282 231,464 231,221 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.43% 8.51% 9.05% 8.86% 7.81% 7.19% 5.99% -
ROE 10.49% 12.25% 13.15% 13.41% 11.91% 11.28% 11.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 208.48 202.36 204.34 203.93 203.67 203.92 194.39 4.78%
EPS 14.58 16.54 17.88 17.70 15.72 14.21 11.08 20.10%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 0.00%
NAPS 1.39 1.35 1.36 1.32 1.32 1.26 1.00 24.57%
Adjusted Per Share Value based on latest NOSH - 231,029
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 207.91 202.38 204.03 203.46 203.43 203.84 194.10 4.69%
EPS 14.54 16.54 17.85 17.66 15.70 14.21 11.07 19.95%
DPS 8.99 8.99 8.99 8.99 8.99 8.99 8.99 0.00%
NAPS 1.3862 1.3501 1.358 1.317 1.3184 1.2595 0.9985 24.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.90 0.91 1.03 0.92 1.10 0.82 0.73 -
P/RPS 0.43 0.45 0.50 0.45 0.54 0.40 0.38 8.59%
P/EPS 6.17 5.50 5.76 5.20 7.00 5.77 6.59 -4.29%
EY 16.20 18.17 17.36 19.24 14.29 17.33 15.18 4.43%
DY 10.00 9.89 8.74 9.78 8.18 10.98 12.33 -13.04%
P/NAPS 0.65 0.67 0.76 0.70 0.83 0.65 0.73 -7.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 30/05/07 27/02/07 -
Price 0.88 0.99 1.01 0.99 0.85 1.01 0.94 -
P/RPS 0.42 0.49 0.49 0.49 0.42 0.50 0.48 -8.52%
P/EPS 6.03 5.99 5.65 5.59 5.41 7.11 8.48 -20.34%
EY 16.57 16.70 17.70 17.88 18.49 14.07 11.79 25.49%
DY 10.23 9.09 8.91 9.09 10.59 8.91 9.57 4.55%
P/NAPS 0.63 0.73 0.74 0.75 0.64 0.80 0.94 -23.43%

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