[MWE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -40.73%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 474,975 479,122 477,643 464,566 488,178 481,429 468,619 0.90%
PBT 29,417 24,478 23,951 25,521 41,388 42,565 47,322 -27.14%
Tax -7,196 -5,184 -4,471 -4,116 -7,351 -6,786 -7,425 -2.06%
NP 22,221 19,294 19,480 21,405 34,037 35,779 39,897 -32.28%
-
NP to SH 19,952 16,552 16,899 18,917 31,918 33,677 38,292 -35.22%
-
Tax Rate 24.46% 21.18% 18.67% 16.13% 17.76% 15.94% 15.69% -
Total Cost 452,754 459,828 458,163 443,161 454,141 445,650 428,722 3.69%
-
Net Worth 328,083 323,265 314,733 315,790 320,984 320,981 312,624 3.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 23,072 13,830 13,830 13,830 20,809 20,809 20,809 7.11%
Div Payout % 115.64% 83.56% 81.84% 73.11% 65.20% 61.79% 54.34% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 328,083 323,265 314,733 315,790 320,984 320,981 312,624 3.26%
NOSH 231,044 230,903 231,422 230,504 230,924 230,922 231,573 -0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.68% 4.03% 4.08% 4.61% 6.97% 7.43% 8.51% -
ROE 6.08% 5.12% 5.37% 5.99% 9.94% 10.49% 12.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 205.58 207.50 206.39 201.54 211.40 208.48 202.36 1.05%
EPS 8.64 7.17 7.30 8.21 13.82 14.58 16.54 -35.11%
DPS 10.00 6.00 6.00 6.00 9.00 9.00 9.00 7.26%
NAPS 1.42 1.40 1.36 1.37 1.39 1.39 1.35 3.42%
Adjusted Per Share Value based on latest NOSH - 230,504
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 205.12 206.91 206.27 200.63 210.82 207.91 202.38 0.89%
EPS 8.62 7.15 7.30 8.17 13.78 14.54 16.54 -35.21%
DPS 9.96 5.97 5.97 5.97 8.99 8.99 8.99 7.06%
NAPS 1.4168 1.396 1.3592 1.3638 1.3862 1.3862 1.3501 3.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.76 0.74 0.62 0.84 0.90 0.91 -
P/RPS 0.39 0.37 0.36 0.31 0.40 0.43 0.45 -9.09%
P/EPS 9.26 10.60 10.13 7.55 6.08 6.17 5.50 41.47%
EY 10.79 9.43 9.87 13.24 16.45 16.20 18.17 -29.32%
DY 12.50 7.89 8.11 9.68 10.71 10.00 9.89 16.88%
P/NAPS 0.56 0.54 0.54 0.45 0.60 0.65 0.67 -11.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 27/05/09 26/02/09 13/11/08 20/08/08 29/05/08 -
Price 0.82 0.79 0.80 0.66 0.70 0.88 0.99 -
P/RPS 0.40 0.38 0.39 0.33 0.33 0.42 0.49 -12.64%
P/EPS 9.50 11.02 10.96 8.04 5.06 6.03 5.99 35.95%
EY 10.53 9.07 9.13 12.43 19.75 16.57 16.70 -26.44%
DY 12.20 7.59 7.50 9.09 12.86 10.23 9.09 21.65%
P/NAPS 0.58 0.56 0.59 0.48 0.50 0.63 0.73 -14.20%

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