[MWE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.13%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 471,136 471,053 472,008 449,461 487,266 549,841 616,252 -16.37%
PBT 48,279 42,575 38,428 31,071 21,302 22,720 21,968 68.95%
Tax -6,555 -5,809 -4,491 -4,129 -3,825 -4,370 -6,258 3.13%
NP 41,724 36,766 33,937 26,942 17,477 18,350 15,710 91.66%
-
NP to SH 40,890 36,346 32,897 25,630 19,109 19,080 17,426 76.49%
-
Tax Rate 13.58% 13.64% 11.69% 13.29% 17.96% 19.23% 28.49% -
Total Cost 429,412 434,287 438,071 422,519 469,789 531,491 600,542 -20.02%
-
Net Worth 304,958 305,292 291,645 231,221 286,971 284,387 275,538 6.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 20,809 20,809 20,809 20,809 11,565 11,565 11,565 47.88%
Div Payout % 50.89% 57.26% 63.26% 81.19% 60.53% 60.62% 66.37% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 304,958 305,292 291,645 231,221 286,971 284,387 275,538 6.99%
NOSH 231,029 231,282 231,464 231,221 231,428 231,209 231,544 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.86% 7.81% 7.19% 5.99% 3.59% 3.34% 2.55% -
ROE 13.41% 11.91% 11.28% 11.08% 6.66% 6.71% 6.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 203.93 203.67 203.92 194.39 210.55 237.81 266.15 -16.25%
EPS 17.70 15.72 14.21 11.08 8.26 8.25 7.53 76.69%
DPS 9.00 9.00 9.00 9.00 5.00 5.00 5.00 47.91%
NAPS 1.32 1.32 1.26 1.00 1.24 1.23 1.19 7.14%
Adjusted Per Share Value based on latest NOSH - 231,221
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 203.46 203.43 203.84 194.10 210.43 237.45 266.13 -16.37%
EPS 17.66 15.70 14.21 11.07 8.25 8.24 7.53 76.42%
DPS 8.99 8.99 8.99 8.99 4.99 4.99 4.99 48.00%
NAPS 1.317 1.3184 1.2595 0.9985 1.2393 1.2281 1.1899 6.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 1.10 0.82 0.73 0.62 0.62 0.64 -
P/RPS 0.45 0.54 0.40 0.38 0.29 0.26 0.24 51.99%
P/EPS 5.20 7.00 5.77 6.59 7.51 7.51 8.50 -27.91%
EY 19.24 14.29 17.33 15.18 13.32 13.31 11.76 38.80%
DY 9.78 8.18 10.98 12.33 8.06 8.06 7.81 16.16%
P/NAPS 0.70 0.83 0.65 0.73 0.50 0.50 0.54 18.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 -
Price 0.99 0.85 1.01 0.94 0.70 0.69 0.63 -
P/RPS 0.49 0.42 0.50 0.48 0.33 0.29 0.24 60.86%
P/EPS 5.59 5.41 7.11 8.48 8.48 8.36 8.37 -23.57%
EY 17.88 18.49 14.07 11.79 11.80 11.96 11.95 30.78%
DY 9.09 10.59 8.91 9.57 7.14 7.25 7.94 9.42%
P/NAPS 0.75 0.64 0.80 0.94 0.56 0.56 0.53 26.01%

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