[MWE] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

18-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 4.13%

YoY- 117.8%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	513,016	495,528	499,114	473,521	484,442	494,065	493,769	2.58%
YoY %	3.53%	-0.72%	5.40%	-2.25%	-1.95%	0.06%	-	-
Horiz. %	103.90%	100.36%	101.08%	95.90%	98.11%	100.06%	100.00%	-
PBT	54,398	52,799	50,405	52,336	52,605	49,981	44,980	13.55%
YoY %	3.03%	4.75%	-3.69%	-0.51%	5.25%	11.12%	-	-
Horiz. %	120.94%	117.38%	112.06%	116.35%	116.95%	111.12%	100.00%	-
Tax	-11,311	-10,181	-10,242	-8,721	-10,793	-11,397	-10,322	6.30%
YoY %	-11.10%	0.60%	-17.44%	19.20%	5.30%	-10.41%	-	-
Horiz. %	109.58%	98.63%	99.22%	84.49%	104.56%	110.41%	100.00%	-
NP	43,087	42,618	40,163	43,615	41,812	38,584	34,658	15.66%
YoY %	1.10%	6.11%	-7.91%	4.31%	8.37%	11.33%	-	-
Horiz. %	124.32%	122.97%	115.88%	125.84%	120.64%	111.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,773	46,519	44,365	43,455	41,731	37,494	33,045	26.14%
YoY %	0.55%	4.86%	2.09%	4.13%	11.30%	13.46%	-	-
Horiz. %	141.54%	140.77%	134.26%	131.50%	126.29%	113.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.79%	19.28%	20.32%	16.66%	20.52%	22.80%	22.95%	-
YoY %	7.83%	-5.12%	21.97%	-18.81%	-10.00%	-0.65%	-	-
Horiz. %	90.59%	84.01%	88.54%	72.59%	89.41%	99.35%	100.00%	-
Total Cost	469,929	452,910	458,951	429,906	442,630	455,481	459,111	1.56%
YoY %	3.76%	-1.32%	6.76%	-2.87%	-2.82%	-0.79%	-	-
Horiz. %	102.36%	98.65%	99.97%	93.64%	96.41%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	455,309	406,755	231,157	383,985	376,735	374,216	328,652	24.34%
YoY %	11.94%	75.96%	-39.80%	1.92%	0.67%	13.86%	-	-
Horiz. %	138.54%	123.76%	70.33%	116.84%	114.63%	113.86%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	23,123	23,123	23,123	20,823	18,499	18,499	18,499	16.08%
YoY %	0.00%	0.00%	11.05%	12.56%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	112.56%	100.00%	100.00%	100.00%	-
Div Payout %	49.44%	49.71%	52.12%	47.92%	44.33%	49.34%	55.98%	-
YoY %	-0.54%	-4.62%	8.76%	8.10%	-10.15%	-11.86%	-	-
Horiz. %	88.32%	88.80%	93.10%	85.60%	79.19%	88.14%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	455,309	406,755	231,157	383,985	376,735	374,216	328,652	24.34%
YoY %	11.94%	75.96%	-39.80%	1.92%	0.67%	13.86%	-	-
Horiz. %	138.54%	123.76%	70.33%	116.84%	114.63%	113.86%	100.00%	-
NOSH	231,121	231,111	231,157	231,316	231,126	230,997	231,445	-0.09%
YoY %	0.00%	-0.02%	-0.07%	0.08%	0.06%	-0.19%	-	-
Horiz. %	99.86%	99.86%	99.88%	99.94%	99.86%	99.81%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	8.40%	8.60%	8.05%	9.21%	8.63%	7.81%	7.02%	-
YoY %	-2.33%	6.83%	-12.60%	6.72%	10.50%	11.25%	-	-
Horiz. %	119.66%	122.51%	114.67%	131.20%	122.93%	111.25%	100.00%	-
ROE	10.27%	11.44%	19.19%	11.32%	11.08%	10.02%	10.05%	-
YoY %	-10.23%	-40.39%	69.52%	2.17%	10.58%	-0.30%	-	-
Horiz. %	102.19%	113.83%	190.95%	112.64%	110.25%	99.70%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	221.97	214.41	215.92	204.71	209.60	213.88	213.34	2.68%
YoY %	3.53%	-0.70%	5.48%	-2.33%	-2.00%	0.25%	-	-
Horiz. %	104.05%	100.50%	101.21%	95.95%	98.25%	100.25%	100.00%	-
EPS	20.24	20.13	19.19	18.79	18.06	16.23	14.28	26.25%
YoY %	0.55%	4.90%	2.13%	4.04%	11.28%	13.66%	-	-
Horiz. %	141.74%	140.97%	134.38%	131.58%	126.47%	113.66%	100.00%	-
DPS	10.00	10.00	10.00	9.00	8.00	8.00	8.00	16.08%
YoY %	0.00%	0.00%	11.11%	12.50%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	112.50%	100.00%	100.00%	100.00%	-
NAPS	1.97	1.76	1.00	1.66	1.63	1.62	1.42	24.46%
YoY %	11.93%	76.00%	-39.76%	1.84%	0.62%	14.08%	-	-
Horiz. %	138.73%	123.94%	70.42%	116.90%	114.79%	114.08%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 231,316
RPS	221.55	214.00	215.55	204.49	209.21	213.36	213.24	2.58%
YoY %	3.53%	-0.72%	5.41%	-2.26%	-1.95%	0.06%	-	-
Horiz. %	103.90%	100.36%	101.08%	95.90%	98.11%	100.06%	100.00%	-
EPS	20.20	20.09	19.16	18.77	18.02	16.19	14.27	26.15%
YoY %	0.55%	4.85%	2.08%	4.16%	11.30%	13.45%	-	-
Horiz. %	141.56%	140.78%	134.27%	131.53%	126.28%	113.45%	100.00%	-
DPS	9.99	9.99	9.99	8.99	7.99	7.99	7.99	16.10%
YoY %	0.00%	0.00%	11.12%	12.52%	0.00%	0.00%	-	-
Horiz. %	125.03%	125.03%	125.03%	112.52%	100.00%	100.00%	100.00%	-
NAPS	1.9663	1.7566	0.9983	1.6583	1.627	1.6161	1.4193	24.34%
YoY %	11.94%	75.96%	-39.80%	1.92%	0.67%	13.87%	-	-
Horiz. %	138.54%	123.77%	70.34%	116.84%	114.63%	113.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.36	1.23	1.05	1.03	0.97	1.03	0.83	-
P/RPS	0.61	0.57	0.49	0.50	0.46	0.48	0.39	34.85%
YoY %	7.02%	16.33%	-2.00%	8.70%	-4.17%	23.08%	-	-
Horiz. %	156.41%	146.15%	125.64%	128.21%	117.95%	123.08%	100.00%	-
P/EPS	6.72	6.11	5.47	5.48	5.37	6.35	5.81	10.21%
YoY %	9.98%	11.70%	-0.18%	2.05%	-15.43%	9.29%	-	-
Horiz. %	115.66%	105.16%	94.15%	94.32%	92.43%	109.29%	100.00%	-
EY	14.88	16.36	18.28	18.24	18.61	15.76	17.20	-9.23%
YoY %	-9.05%	-10.50%	0.22%	-1.99%	18.08%	-8.37%	-	-
Horiz. %	86.51%	95.12%	106.28%	106.05%	108.20%	91.63%	100.00%	-
DY	7.35	8.13	9.52	8.74	8.25	7.77	9.64	-16.58%
YoY %	-9.59%	-14.60%	8.92%	5.94%	6.18%	-19.40%	-	-
Horiz. %	76.24%	84.34%	98.76%	90.66%	85.58%	80.60%	100.00%	-
P/NAPS	0.69	0.70	1.05	0.62	0.60	0.64	0.58	12.31%
YoY %	-1.43%	-33.33%	69.35%	3.33%	-6.25%	10.34%	-	-
Horiz. %	118.97%	120.69%	181.03%	106.90%	103.45%	110.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	27/05/11	23/02/11	18/11/10	26/08/10	26/05/10	25/02/10	-
Price	1.19	1.33	1.19	1.04	0.99	0.94	0.93	-
P/RPS	0.54	0.62	0.55	0.51	0.47	0.44	0.44	14.67%
YoY %	-12.90%	12.73%	7.84%	8.51%	6.82%	0.00%	-	-
Horiz. %	122.73%	140.91%	125.00%	115.91%	106.82%	100.00%	100.00%	-
P/EPS	5.88	6.61	6.20	5.54	5.48	5.79	6.51	-6.57%
YoY %	-11.04%	6.61%	11.91%	1.09%	-5.35%	-11.06%	-	-
Horiz. %	90.32%	101.54%	95.24%	85.10%	84.18%	88.94%	100.00%	-
EY	17.01	15.13	16.13	18.06	18.24	17.27	15.35	7.10%
YoY %	12.43%	-6.20%	-10.69%	-0.99%	5.62%	12.51%	-	-
Horiz. %	110.81%	98.57%	105.08%	117.65%	118.83%	112.51%	100.00%	-
DY	8.40	7.52	8.40	8.65	8.08	8.51	8.60	-1.56%
YoY %	11.70%	-10.48%	-2.89%	7.05%	-5.05%	-1.05%	-	-
Horiz. %	97.67%	87.44%	97.67%	100.58%	93.95%	98.95%	100.00%	-
P/NAPS	0.60	0.76	1.19	0.63	0.61	0.58	0.65	-5.21%
YoY %	-21.05%	-36.13%	88.89%	3.28%	5.17%	-10.77%	-	-
Horiz. %	92.31%	116.92%	183.08%	96.92%	93.85%	89.23%	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