[MWE] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 111.15%
YoY- 18.66%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 481,088 451,976 434,024 390,840 617,076 613,686 469,148 0.41%
PBT 38,110 40,196 53,018 30,010 24,432 41,754 12,008 21.20%
Tax -9,882 -7,746 -6,574 -3,214 -4,160 -25,320 -13,972 -5.60%
NP 28,228 32,450 46,444 26,796 20,272 16,434 -1,964 -
-
NP to SH 25,422 30,152 45,486 24,054 20,272 16,434 -1,964 -
-
Tax Rate 25.93% 19.27% 12.40% 10.71% 17.03% 60.64% 116.36% -
Total Cost 452,860 419,526 387,580 364,044 596,804 597,252 471,112 -0.65%
-
Net Worth 323,552 321,405 305,089 284,484 268,441 226,965 208,936 7.55%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 323,552 321,405 305,089 284,484 268,441 226,965 208,936 7.55%
NOSH 231,109 231,226 231,128 231,288 231,415 210,153 208,936 1.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.87% 7.18% 10.70% 6.86% 3.29% 2.68% -0.42% -
ROE 7.86% 9.38% 14.91% 8.46% 7.55% 7.24% -0.94% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 208.16 195.47 187.79 168.98 266.65 292.02 224.54 -1.25%
EPS 11.00 13.04 19.68 10.40 8.76 7.82 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.32 1.23 1.16 1.08 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 231,209
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 207.76 195.19 187.44 168.79 266.49 265.02 202.60 0.41%
EPS 10.98 13.02 19.64 10.39 8.75 7.10 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3973 1.388 1.3175 1.2286 1.1593 0.9802 0.9023 7.55%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.76 0.90 1.10 0.62 0.63 0.57 0.41 -
P/RPS 0.37 0.46 0.59 0.37 0.24 0.20 0.18 12.74%
P/EPS 6.91 6.90 5.59 5.96 7.19 7.29 -43.62 -
EY 14.47 14.49 17.89 16.77 13.90 13.72 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.83 0.50 0.54 0.53 0.41 4.69%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 20/08/08 21/08/07 29/08/06 25/08/05 25/08/04 20/08/03 -
Price 0.79 0.88 0.85 0.69 0.63 0.56 0.48 -
P/RPS 0.38 0.45 0.45 0.41 0.24 0.19 0.21 10.37%
P/EPS 7.18 6.75 4.32 6.63 7.19 7.16 -51.06 -
EY 13.92 14.82 23.15 15.07 13.90 13.96 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.64 0.56 0.54 0.52 0.48 2.60%

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