[MWE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 28.35%
YoY- 88.78%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 472,453 471,136 471,053 472,008 449,461 487,266 549,841 -9.59%
PBT 48,976 48,279 42,575 38,428 31,071 21,302 22,720 66.63%
Tax -6,200 -6,555 -5,809 -4,491 -4,129 -3,825 -4,370 26.18%
NP 42,776 41,724 36,766 33,937 26,942 17,477 18,350 75.53%
-
NP to SH 41,344 40,890 36,346 32,897 25,630 19,109 19,080 67.21%
-
Tax Rate 12.66% 13.58% 13.64% 11.69% 13.29% 17.96% 19.23% -
Total Cost 429,677 429,412 434,287 438,071 422,519 469,789 531,491 -13.18%
-
Net Worth 314,448 304,958 305,292 291,645 231,221 286,971 284,387 6.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 20,809 20,809 20,809 20,809 20,809 11,565 11,565 47.77%
Div Payout % 50.33% 50.89% 57.26% 63.26% 81.19% 60.53% 60.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 314,448 304,958 305,292 291,645 231,221 286,971 284,387 6.90%
NOSH 231,212 231,029 231,282 231,464 231,221 231,428 231,209 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.05% 8.86% 7.81% 7.19% 5.99% 3.59% 3.34% -
ROE 13.15% 13.41% 11.91% 11.28% 11.08% 6.66% 6.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 204.34 203.93 203.67 203.92 194.39 210.55 237.81 -9.59%
EPS 17.88 17.70 15.72 14.21 11.08 8.26 8.25 67.23%
DPS 9.00 9.00 9.00 9.00 9.00 5.00 5.00 47.81%
NAPS 1.36 1.32 1.32 1.26 1.00 1.24 1.23 6.90%
Adjusted Per Share Value based on latest NOSH - 231,464
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 204.03 203.46 203.43 203.84 194.10 210.43 237.45 -9.59%
EPS 17.85 17.66 15.70 14.21 11.07 8.25 8.24 67.18%
DPS 8.99 8.99 8.99 8.99 8.99 4.99 4.99 47.90%
NAPS 1.358 1.317 1.3184 1.2595 0.9985 1.2393 1.2281 6.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.03 0.92 1.10 0.82 0.73 0.62 0.62 -
P/RPS 0.50 0.45 0.54 0.40 0.38 0.29 0.26 54.45%
P/EPS 5.76 5.20 7.00 5.77 6.59 7.51 7.51 -16.17%
EY 17.36 19.24 14.29 17.33 15.18 13.32 13.31 19.31%
DY 8.74 9.78 8.18 10.98 12.33 8.06 8.06 5.53%
P/NAPS 0.76 0.70 0.83 0.65 0.73 0.50 0.50 32.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 -
Price 1.01 0.99 0.85 1.01 0.94 0.70 0.69 -
P/RPS 0.49 0.49 0.42 0.50 0.48 0.33 0.29 41.72%
P/EPS 5.65 5.59 5.41 7.11 8.48 8.48 8.36 -22.93%
EY 17.70 17.88 18.49 14.07 11.79 11.80 11.96 29.77%
DY 8.91 9.09 10.59 8.91 9.57 7.14 7.25 14.69%
P/NAPS 0.74 0.75 0.64 0.80 0.94 0.56 0.56 20.35%

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