[MWE] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.11%
YoY- 61.31%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 488,178 481,429 468,619 472,453 471,136 471,053 472,008 2.26%
PBT 41,388 42,565 47,322 48,976 48,279 42,575 38,428 5.05%
Tax -7,351 -6,786 -7,425 -6,200 -6,555 -5,809 -4,491 38.76%
NP 34,037 35,779 39,897 42,776 41,724 36,766 33,937 0.19%
-
NP to SH 31,918 33,677 38,292 41,344 40,890 36,346 32,897 -1.98%
-
Tax Rate 17.76% 15.94% 15.69% 12.66% 13.58% 13.64% 11.69% -
Total Cost 454,141 445,650 428,722 429,677 429,412 434,287 438,071 2.42%
-
Net Worth 320,984 320,981 312,624 314,448 304,958 305,292 291,645 6.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 20,809 20,809 20,809 20,809 20,809 20,809 20,809 0.00%
Div Payout % 65.20% 61.79% 54.34% 50.33% 50.89% 57.26% 63.26% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 320,984 320,981 312,624 314,448 304,958 305,292 291,645 6.58%
NOSH 230,924 230,922 231,573 231,212 231,029 231,282 231,464 -0.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.97% 7.43% 8.51% 9.05% 8.86% 7.81% 7.19% -
ROE 9.94% 10.49% 12.25% 13.15% 13.41% 11.91% 11.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 211.40 208.48 202.36 204.34 203.93 203.67 203.92 2.42%
EPS 13.82 14.58 16.54 17.88 17.70 15.72 14.21 -1.83%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 0.00%
NAPS 1.39 1.39 1.35 1.36 1.32 1.32 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 231,212
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 210.82 207.91 202.38 204.03 203.46 203.43 203.84 2.26%
EPS 13.78 14.54 16.54 17.85 17.66 15.70 14.21 -2.02%
DPS 8.99 8.99 8.99 8.99 8.99 8.99 8.99 0.00%
NAPS 1.3862 1.3862 1.3501 1.358 1.317 1.3184 1.2595 6.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.84 0.90 0.91 1.03 0.92 1.10 0.82 -
P/RPS 0.40 0.43 0.45 0.50 0.45 0.54 0.40 0.00%
P/EPS 6.08 6.17 5.50 5.76 5.20 7.00 5.77 3.54%
EY 16.45 16.20 18.17 17.36 19.24 14.29 17.33 -3.40%
DY 10.71 10.00 9.89 8.74 9.78 8.18 10.98 -1.64%
P/NAPS 0.60 0.65 0.67 0.76 0.70 0.83 0.65 -5.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 30/05/07 -
Price 0.70 0.88 0.99 1.01 0.99 0.85 1.01 -
P/RPS 0.33 0.42 0.49 0.49 0.49 0.42 0.50 -24.13%
P/EPS 5.06 6.03 5.99 5.65 5.59 5.41 7.11 -20.23%
EY 19.75 16.57 16.70 17.70 17.88 18.49 14.07 25.28%
DY 12.86 10.23 9.09 8.91 9.09 10.59 8.91 27.62%
P/NAPS 0.50 0.63 0.73 0.74 0.75 0.64 0.80 -26.83%

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