[MWE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

28-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -13.1%

YoY- -5.61%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	487,266	549,841	616,252	662,959	656,218	643,588	630,746	-15.79%
YoY %	-11.38%	-10.78%	-7.05%	1.03%	1.96%	2.04%	-	-
Horiz. %	77.25%	87.17%	97.70%	105.11%	104.04%	102.04%	100.00%	-
PBT	21,302	22,720	21,968	19,931	27,009	31,037	32,522	-24.55%
YoY %	-6.24%	3.42%	10.22%	-26.21%	-12.98%	-4.57%	-	-
Horiz. %	65.50%	69.86%	67.55%	61.28%	83.05%	95.43%	100.00%	-
Tax	-3,825	-4,370	-6,258	-4,843	-6,214	-10,908	-14,067	-57.99%
YoY %	12.47%	30.17%	-29.22%	22.06%	43.03%	22.46%	-	-
Horiz. %	27.19%	31.07%	44.49%	34.43%	44.17%	77.54%	100.00%	-
NP	17,477	18,350	15,710	15,088	20,795	20,129	18,455	-3.56%
YoY %	-4.76%	16.80%	4.12%	-27.44%	3.31%	9.07%	-	-
Horiz. %	94.70%	99.43%	85.13%	81.76%	112.68%	109.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,109	19,080	17,426	17,189	19,780	20,129	18,455	2.34%
YoY %	0.15%	9.49%	1.38%	-13.10%	-1.73%	9.07%	-	-
Horiz. %	103.54%	103.39%	94.42%	93.14%	107.18%	109.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.96%	19.23%	28.49%	24.30%	23.01%	35.15%	43.25%	-
YoY %	-6.60%	-32.50%	17.24%	5.61%	-34.54%	-18.73%	-	-
Horiz. %	41.53%	44.46%	65.87%	56.18%	53.20%	81.27%	100.00%	-
Total Cost	469,789	531,491	600,542	647,871	635,423	623,459	612,291	-16.17%
YoY %	-11.61%	-11.50%	-7.31%	1.96%	1.92%	1.82%	-	-
Horiz. %	76.73%	86.80%	98.08%	105.81%	103.78%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,971	284,387	275,538	231,317	268,081	268,584	261,099	6.49%
YoY %	0.91%	3.21%	19.12%	-13.71%	-0.19%	2.87%	-	-
Horiz. %	109.91%	108.92%	105.53%	88.59%	102.67%	102.87%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	11,565	11,565	11,565	11,565	4,608	8,804	8,804	19.92%
YoY %	0.00%	0.00%	0.00%	150.98%	-47.66%	0.00%	-	-
Horiz. %	131.36%	131.36%	131.36%	131.36%	52.34%	100.00%	100.00%	-
Div Payout %	60.53%	60.62%	66.37%	67.29%	23.30%	43.74%	47.71%	-
YoY %	-0.15%	-8.66%	-1.37%	188.80%	-46.73%	-8.32%	-	-
Horiz. %	126.87%	127.06%	139.11%	141.04%	48.84%	91.68%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	286,971	284,387	275,538	231,317	268,081	268,584	261,099	6.49%
YoY %	0.91%	3.21%	19.12%	-13.71%	-0.19%	2.87%	-	-
Horiz. %	109.91%	108.92%	105.53%	88.59%	102.67%	102.87%	100.00%	-
NOSH	231,428	231,209	231,544	231,317	231,104	231,538	231,061	0.10%
YoY %	0.09%	-0.14%	0.10%	0.09%	-0.19%	0.21%	-	-
Horiz. %	100.16%	100.06%	100.21%	100.11%	100.02%	100.21%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	3.59%	3.34%	2.55%	2.28%	3.17%	3.13%	2.93%	-
YoY %	7.49%	30.98%	11.84%	-28.08%	1.28%	6.83%	-	-
Horiz. %	122.53%	113.99%	87.03%	77.82%	108.19%	106.83%	100.00%	-
ROE	6.66%	6.71%	6.32%	7.43%	7.38%	7.49%	7.07%	-
YoY %	-0.75%	6.17%	-14.94%	0.68%	-1.47%	5.94%	-	-
Horiz. %	94.20%	94.91%	89.39%	105.09%	104.38%	105.94%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	210.55	237.81	266.15	286.60	283.95	277.96	272.98	-15.88%
YoY %	-11.46%	-10.65%	-7.14%	0.93%	2.15%	1.82%	-	-
Horiz. %	77.13%	87.12%	97.50%	104.99%	104.02%	101.82%	100.00%	-
EPS	8.26	8.25	7.53	7.43	8.56	8.69	7.99	2.23%
YoY %	0.12%	9.56%	1.35%	-13.20%	-1.50%	8.76%	-	-
Horiz. %	103.38%	103.25%	94.24%	92.99%	107.13%	108.76%	100.00%	-
DPS	5.00	5.00	5.00	5.00	2.00	3.80	3.81	19.84%
YoY %	0.00%	0.00%	0.00%	150.00%	-47.37%	-0.26%	-	-
Horiz. %	131.23%	131.23%	131.23%	131.23%	52.49%	99.74%	100.00%	-
NAPS	1.24	1.23	1.19	1.00	1.16	1.16	1.13	6.38%
YoY %	0.81%	3.36%	19.00%	-13.79%	0.00%	2.65%	-	-
Horiz. %	109.73%	108.85%	105.31%	88.50%	102.65%	102.65%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 231,317
RPS	210.43	237.45	266.13	286.30	283.39	277.94	272.39	-15.79%
YoY %	-11.38%	-10.78%	-7.05%	1.03%	1.96%	2.04%	-	-
Horiz. %	77.25%	87.17%	97.70%	105.11%	104.04%	102.04%	100.00%	-
EPS	8.25	8.24	7.53	7.42	8.54	8.69	7.97	2.32%
YoY %	0.12%	9.43%	1.48%	-13.11%	-1.73%	9.03%	-	-
Horiz. %	103.51%	103.39%	94.48%	93.10%	107.15%	109.03%	100.00%	-
DPS	4.99	4.99	4.99	4.99	1.99	3.80	3.80	19.89%
YoY %	0.00%	0.00%	0.00%	150.75%	-47.63%	0.00%	-	-
Horiz. %	131.32%	131.32%	131.32%	131.32%	52.37%	100.00%	100.00%	-
NAPS	1.2393	1.2281	1.1899	0.999	1.1577	1.1599	1.1276	6.49%
YoY %	0.91%	3.21%	19.11%	-13.71%	-0.19%	2.86%	-	-
Horiz. %	109.91%	108.91%	105.53%	88.60%	102.67%	102.86%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.62	0.62	0.64	0.57	0.62	0.63	0.67	-
P/RPS	0.29	0.26	0.24	0.20	0.22	0.23	0.25	10.39%
YoY %	11.54%	8.33%	20.00%	-9.09%	-4.35%	-8.00%	-	-
Horiz. %	116.00%	104.00%	96.00%	80.00%	88.00%	92.00%	100.00%	-
P/EPS	7.51	7.51	8.50	7.67	7.24	7.25	8.39	-7.11%
YoY %	0.00%	-11.65%	10.82%	5.94%	-0.14%	-13.59%	-	-
Horiz. %	89.51%	89.51%	101.31%	91.42%	86.29%	86.41%	100.00%	-
EY	13.32	13.31	11.76	13.04	13.80	13.80	11.92	7.67%
YoY %	0.08%	13.18%	-9.82%	-5.51%	0.00%	15.77%	-	-
Horiz. %	111.74%	111.66%	98.66%	109.40%	115.77%	115.77%	100.00%	-
DY	8.06	8.06	7.81	8.77	3.23	6.04	5.69	26.10%
YoY %	0.00%	3.20%	-10.95%	171.52%	-46.52%	6.15%	-	-
Horiz. %	141.65%	141.65%	137.26%	154.13%	56.77%	106.15%	100.00%	-
P/NAPS	0.50	0.50	0.54	0.57	0.53	0.54	0.59	-10.43%
YoY %	0.00%	-7.41%	-5.26%	7.55%	-1.85%	-8.47%	-	-
Horiz. %	84.75%	84.75%	91.53%	96.61%	89.83%	91.53%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	29/08/06	08/06/06	28/02/06	24/11/05	25/08/05	26/05/05	-
Price	0.70	0.69	0.63	0.66	0.56	0.63	0.65	-
P/RPS	0.33	0.29	0.24	0.23	0.20	0.23	0.24	23.62%
YoY %	13.79%	20.83%	4.35%	15.00%	-13.04%	-4.17%	-	-
Horiz. %	137.50%	120.83%	100.00%	95.83%	83.33%	95.83%	100.00%	-
P/EPS	8.48	8.36	8.37	8.88	6.54	7.25	8.14	2.76%
YoY %	1.44%	-0.12%	-5.74%	35.78%	-9.79%	-10.93%	-	-
Horiz. %	104.18%	102.70%	102.83%	109.09%	80.34%	89.07%	100.00%	-
EY	11.80	11.96	11.95	11.26	15.28	13.80	12.29	-2.67%
YoY %	-1.34%	0.08%	6.13%	-26.31%	10.72%	12.29%	-	-
Horiz. %	96.01%	97.31%	97.23%	91.62%	124.33%	112.29%	100.00%	-
DY	7.14	7.25	7.94	7.58	3.57	6.04	5.86	14.06%
YoY %	-1.52%	-8.69%	4.75%	112.32%	-40.89%	3.07%	-	-
Horiz. %	121.84%	123.72%	135.49%	129.35%	60.92%	103.07%	100.00%	-
P/NAPS	0.56	0.56	0.53	0.66	0.48	0.54	0.58	-2.31%
YoY %	0.00%	5.66%	-19.70%	37.50%	-11.11%	-6.90%	-	-
Horiz. %	96.55%	96.55%	91.38%	113.79%	82.76%	93.10%	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