[MWE] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 34.26%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 300,145 497,625 501,350 499,114 493,769 464,566 472,453 -7.27%
PBT 21,922 148,691 60,732 50,405 44,980 25,521 48,976 -12.52%
Tax -5,182 -11,809 -12,437 -10,242 -10,322 -4,116 -6,200 -2.94%
NP 16,740 136,882 48,295 40,163 34,658 21,405 42,776 -14.46%
-
NP to SH 15,309 134,444 47,290 44,365 33,045 18,917 41,344 -15.24%
-
Tax Rate 23.64% 7.94% 20.48% 20.32% 22.95% 16.13% 12.66% -
Total Cost 283,405 360,743 453,055 458,951 459,111 443,161 429,677 -6.69%
-
Net Worth 628,474 589,444 434,660 397,592 332,913 316,771 314,508 12.21%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,604 34,537 23,120 23,115 18,495 13,873 20,813 -22.21%
Div Payout % 30.08% 25.69% 48.89% 52.10% 55.97% 73.34% 50.34% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 628,474 589,444 434,660 397,592 332,913 316,771 314,508 12.21%
NOSH 230,210 230,251 231,202 231,158 231,189 231,220 231,256 -0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.58% 27.51% 9.63% 8.05% 7.02% 4.61% 9.05% -
ROE 2.44% 22.81% 10.88% 11.16% 9.93% 5.97% 13.15% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 130.38 216.12 216.84 215.92 213.58 200.92 204.30 -7.20%
EPS 6.65 58.39 20.45 19.19 14.29 8.18 17.88 -15.18%
DPS 2.00 15.00 10.00 10.00 8.00 6.00 9.00 -22.15%
NAPS 2.73 2.56 1.88 1.72 1.44 1.37 1.36 12.30%
Adjusted Per Share Value based on latest NOSH - 231,157
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 129.62 214.90 216.51 215.55 213.24 200.63 204.03 -7.27%
EPS 6.61 58.06 20.42 19.16 14.27 8.17 17.85 -15.24%
DPS 1.99 14.92 9.98 9.98 7.99 5.99 8.99 -22.20%
NAPS 2.7141 2.5455 1.8771 1.717 1.4377 1.368 1.3582 12.21%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.57 1.73 1.26 1.05 0.83 0.62 1.03 -
P/RPS 1.20 0.80 0.58 0.49 0.39 0.31 0.50 15.69%
P/EPS 23.61 2.96 6.16 5.47 5.81 7.58 5.76 26.47%
EY 4.24 33.75 16.23 18.28 17.22 13.20 17.36 -20.92%
DY 1.27 8.67 7.94 9.52 9.64 9.68 8.74 -27.47%
P/NAPS 0.58 0.68 0.67 0.61 0.58 0.45 0.76 -4.40%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 28/02/13 24/02/12 23/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.65 1.82 1.41 1.19 0.93 0.66 1.01 -
P/RPS 1.27 0.84 0.65 0.55 0.44 0.33 0.49 17.18%
P/EPS 24.81 3.12 6.89 6.20 6.51 8.07 5.65 27.93%
EY 4.03 32.08 14.51 16.13 15.37 12.40 17.70 -21.83%
DY 1.21 8.24 7.09 8.40 8.60 9.09 8.91 -28.28%
P/NAPS 0.60 0.71 0.75 0.69 0.65 0.48 0.74 -3.43%

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