[MWE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 25.98%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 505,928 494,666 462,434 481,088 451,976 434,024 390,840 4.39%
PBT 63,122 61,346 53,360 38,110 40,196 53,018 30,010 13.18%
Tax -14,942 -12,962 -10,824 -9,882 -7,746 -6,574 -3,214 29.15%
NP 48,180 48,384 42,536 28,228 32,450 46,444 26,796 10.26%
-
NP to SH 47,002 47,610 42,794 25,422 30,152 45,486 24,054 11.80%
-
Tax Rate 23.67% 21.13% 20.28% 25.93% 19.27% 12.40% 10.71% -
Total Cost 457,748 446,282 419,898 452,860 419,526 387,580 364,044 3.88%
-
Net Worth 488,062 455,299 377,049 323,552 321,405 305,089 284,484 9.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,757 - - - - - - -
Div Payout % 59.06% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 488,062 455,299 377,049 323,552 321,405 305,089 284,484 9.40%
NOSH 231,309 231,116 231,318 231,109 231,226 231,128 231,288 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.52% 9.78% 9.20% 5.87% 7.18% 10.70% 6.86% -
ROE 9.63% 10.46% 11.35% 7.86% 9.38% 14.91% 8.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 218.72 214.03 199.91 208.16 195.47 187.79 168.98 4.38%
EPS 20.32 20.60 18.50 11.00 13.04 19.68 10.40 11.79%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.97 1.63 1.40 1.39 1.32 1.23 9.40%
Adjusted Per Share Value based on latest NOSH - 230,903
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 218.49 213.62 199.70 207.76 195.19 187.44 168.79 4.39%
EPS 20.30 20.56 18.48 10.98 13.02 19.64 10.39 11.79%
DPS 11.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1077 1.9662 1.6283 1.3973 1.388 1.3175 1.2286 9.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.49 1.36 0.97 0.76 0.90 1.10 0.62 -
P/RPS 0.68 0.64 0.49 0.37 0.46 0.59 0.37 10.66%
P/EPS 7.33 6.60 5.24 6.91 6.90 5.59 5.96 3.50%
EY 13.64 15.15 19.07 14.47 14.49 17.89 16.77 -3.38%
DY 8.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.60 0.54 0.65 0.83 0.50 6.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 26/08/10 20/08/09 20/08/08 21/08/07 29/08/06 -
Price 1.66 1.19 0.99 0.79 0.88 0.85 0.69 -
P/RPS 0.76 0.56 0.50 0.38 0.45 0.45 0.41 10.82%
P/EPS 8.17 5.78 5.35 7.18 6.75 4.32 6.63 3.53%
EY 12.24 17.31 18.69 13.92 14.82 23.15 15.07 -3.40%
DY 7.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.61 0.56 0.63 0.64 0.56 5.89%

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