[MWE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 65.62%

YoY- 74.68%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	473,521	484,442	494,065	493,769	474,975	479,122	477,643	-0.57%
YoY %	-2.25%	-1.95%	0.06%	3.96%	-0.87%	0.31%	-	-
Horiz. %	99.14%	101.42%	103.44%	103.38%	99.44%	100.31%	100.00%	-
PBT	52,336	52,605	49,981	44,980	29,417	24,478	23,951	68.31%
YoY %	-0.51%	5.25%	11.12%	52.90%	20.18%	2.20%	-	-
Horiz. %	218.51%	219.64%	208.68%	187.80%	122.82%	102.20%	100.00%	-
Tax	-8,721	-10,793	-11,397	-10,322	-7,196	-5,184	-4,471	56.05%
YoY %	19.20%	5.30%	-10.41%	-43.44%	-38.81%	-15.95%	-	-
Horiz. %	195.06%	241.40%	254.91%	230.87%	160.95%	115.95%	100.00%	-
NP	43,615	41,812	38,584	34,658	22,221	19,294	19,480	71.06%
YoY %	4.31%	8.37%	11.33%	55.97%	15.17%	-0.95%	-	-
Horiz. %	223.90%	214.64%	198.07%	177.92%	114.07%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,455	41,731	37,494	33,045	19,952	16,552	16,899	87.58%
YoY %	4.13%	11.30%	13.46%	65.62%	20.54%	-2.05%	-	-
Horiz. %	257.15%	246.94%	221.87%	195.54%	118.07%	97.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	20.52%	22.80%	22.95%	24.46%	21.18%	18.67%	-
YoY %	-18.81%	-10.00%	-0.65%	-6.17%	15.49%	13.44%	-	-
Horiz. %	89.23%	109.91%	122.12%	122.92%	131.01%	113.44%	100.00%	-
Total Cost	429,906	442,630	455,481	459,111	452,754	459,828	458,163	-4.15%
YoY %	-2.87%	-2.82%	-0.79%	1.40%	-1.54%	0.36%	-	-
Horiz. %	93.83%	96.61%	99.41%	100.21%	98.82%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,985	376,735	374,216	328,652	328,083	323,265	314,733	14.16%
YoY %	1.92%	0.67%	13.86%	0.17%	1.49%	2.71%	-	-
Horiz. %	122.00%	119.70%	118.90%	104.42%	104.24%	102.71%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	20,823	18,499	18,499	18,499	23,072	13,830	13,830	31.33%
YoY %	12.56%	0.00%	0.00%	-19.82%	66.83%	0.00%	-	-
Horiz. %	150.56%	133.76%	133.76%	133.76%	166.83%	100.00%	100.00%	-
Div Payout %	47.92%	44.33%	49.34%	55.98%	115.64%	83.56%	81.84%	-
YoY %	8.10%	-10.15%	-11.86%	-51.59%	38.39%	2.10%	-	-
Horiz. %	58.55%	54.17%	60.29%	68.40%	141.30%	102.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	383,985	376,735	374,216	328,652	328,083	323,265	314,733	14.16%
YoY %	1.92%	0.67%	13.86%	0.17%	1.49%	2.71%	-	-
Horiz. %	122.00%	119.70%	118.90%	104.42%	104.24%	102.71%	100.00%	-
NOSH	231,316	231,126	230,997	231,445	231,044	230,903	231,422	-0.03%
YoY %	0.08%	0.06%	-0.19%	0.17%	0.06%	-0.22%	-	-
Horiz. %	99.95%	99.87%	99.82%	100.01%	99.84%	99.78%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	9.21%	8.63%	7.81%	7.02%	4.68%	4.03%	4.08%	-
YoY %	6.72%	10.50%	11.25%	50.00%	16.13%	-1.23%	-	-
Horiz. %	225.74%	211.52%	191.42%	172.06%	114.71%	98.77%	100.00%	-
ROE	11.32%	11.08%	10.02%	10.05%	6.08%	5.12%	5.37%	-
YoY %	2.17%	10.58%	-0.30%	65.30%	18.75%	-4.66%	-	-
Horiz. %	210.80%	206.33%	186.59%	187.15%	113.22%	95.34%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	204.71	209.60	213.88	213.34	205.58	207.50	206.39	-0.54%
YoY %	-2.33%	-2.00%	0.25%	3.77%	-0.93%	0.54%	-	-
Horiz. %	99.19%	101.56%	103.63%	103.37%	99.61%	100.54%	100.00%	-
EPS	18.79	18.06	16.23	14.28	8.64	7.17	7.30	87.70%
YoY %	4.04%	11.28%	13.66%	65.28%	20.50%	-1.78%	-	-
Horiz. %	257.40%	247.40%	222.33%	195.62%	118.36%	98.22%	100.00%	-
DPS	9.00	8.00	8.00	8.00	10.00	6.00	6.00	31.00%
YoY %	12.50%	0.00%	0.00%	-20.00%	66.67%	0.00%	-	-
Horiz. %	150.00%	133.33%	133.33%	133.33%	166.67%	100.00%	100.00%	-
NAPS	1.66	1.63	1.62	1.42	1.42	1.40	1.36	14.19%
YoY %	1.84%	0.62%	14.08%	0.00%	1.43%	2.94%	-	-
Horiz. %	122.06%	119.85%	119.12%	104.41%	104.41%	102.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 231,445
RPS	204.49	209.21	213.36	213.24	205.12	206.91	206.27	-0.57%
YoY %	-2.26%	-1.95%	0.06%	3.96%	-0.87%	0.31%	-	-
Horiz. %	99.14%	101.43%	103.44%	103.38%	99.44%	100.31%	100.00%	-
EPS	18.77	18.02	16.19	14.27	8.62	7.15	7.30	87.57%
YoY %	4.16%	11.30%	13.45%	65.55%	20.56%	-2.05%	-	-
Horiz. %	257.12%	246.85%	221.78%	195.48%	118.08%	97.95%	100.00%	-
DPS	8.99	7.99	7.99	7.99	9.96	5.97	5.97	31.34%
YoY %	12.52%	0.00%	0.00%	-19.78%	66.83%	0.00%	-	-
Horiz. %	150.59%	133.84%	133.84%	133.84%	166.83%	100.00%	100.00%	-
NAPS	1.6583	1.627	1.6161	1.4193	1.4168	1.396	1.3592	14.16%
YoY %	1.92%	0.67%	13.87%	0.18%	1.49%	2.71%	-	-
Horiz. %	122.01%	119.70%	118.90%	104.42%	104.24%	102.71%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.03	0.97	1.03	0.83	0.80	0.76	0.74	-
P/RPS	0.50	0.46	0.48	0.39	0.39	0.37	0.36	24.45%
YoY %	8.70%	-4.17%	23.08%	0.00%	5.41%	2.78%	-	-
Horiz. %	138.89%	127.78%	133.33%	108.33%	108.33%	102.78%	100.00%	-
P/EPS	5.48	5.37	6.35	5.81	9.26	10.60	10.13	-33.58%
YoY %	2.05%	-15.43%	9.29%	-37.26%	-12.64%	4.64%	-	-
Horiz. %	54.10%	53.01%	62.69%	57.35%	91.41%	104.64%	100.00%	-
EY	18.24	18.61	15.76	17.20	10.79	9.43	9.87	50.53%
YoY %	-1.99%	18.08%	-8.37%	59.41%	14.42%	-4.46%	-	-
Horiz. %	184.80%	188.55%	159.68%	174.27%	109.32%	95.54%	100.00%	-
DY	8.74	8.25	7.77	9.64	12.50	7.89	8.11	5.10%
YoY %	5.94%	6.18%	-19.40%	-22.88%	58.43%	-2.71%	-	-
Horiz. %	107.77%	101.73%	95.81%	118.87%	154.13%	97.29%	100.00%	-
P/NAPS	0.62	0.60	0.64	0.58	0.56	0.54	0.54	9.63%
YoY %	3.33%	-6.25%	10.34%	3.57%	3.70%	0.00%	-	-
Horiz. %	114.81%	111.11%	118.52%	107.41%	103.70%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	26/08/10	26/05/10	25/02/10	25/11/09	20/08/09	27/05/09	-
Price	1.04	0.99	0.94	0.93	0.82	0.79	0.80	-
P/RPS	0.51	0.47	0.44	0.44	0.40	0.38	0.39	19.56%
YoY %	8.51%	6.82%	0.00%	10.00%	5.26%	-2.56%	-	-
Horiz. %	130.77%	120.51%	112.82%	112.82%	102.56%	97.44%	100.00%	-
P/EPS	5.54	5.48	5.79	6.51	9.50	11.02	10.96	-36.51%
YoY %	1.09%	-5.35%	-11.06%	-31.47%	-13.79%	0.55%	-	-
Horiz. %	50.55%	50.00%	52.83%	59.40%	86.68%	100.55%	100.00%	-
EY	18.06	18.24	17.27	15.35	10.53	9.07	9.13	57.51%
YoY %	-0.99%	5.62%	12.51%	45.77%	16.10%	-0.66%	-	-
Horiz. %	197.81%	199.78%	189.16%	168.13%	115.33%	99.34%	100.00%	-
DY	8.65	8.08	8.51	8.60	12.20	7.59	7.50	9.96%
YoY %	7.05%	-5.05%	-1.05%	-29.51%	60.74%	1.20%	-	-
Horiz. %	115.33%	107.73%	113.47%	114.67%	162.67%	101.20%	100.00%	-
P/NAPS	0.63	0.61	0.58	0.65	0.58	0.56	0.59	4.46%
YoY %	3.28%	5.17%	-10.77%	12.07%	3.57%	-5.08%	-	-
Horiz. %	106.78%	103.39%	98.31%	110.17%	98.31%	94.92%	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