[MWE] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.67%
YoY- 93.97%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 460,913 487,910 474,032 453,065 424,165 658,422 639,322 -5.30%
PBT 55,398 45,590 40,396 50,513 27,569 25,741 42,660 4.44%
Tax -10,680 -12,814 -8,708 -7,173 -3,938 -3,970 -25,661 -13.58%
NP 44,718 32,776 31,688 43,340 23,630 21,770 16,998 17.48%
-
NP to SH 44,690 30,810 29,430 41,998 21,652 19,092 16,998 17.47%
-
Tax Rate 19.28% 28.11% 21.56% 14.20% 14.28% 15.42% 60.15% -
Total Cost 416,194 455,134 442,344 409,725 400,534 636,652 622,324 -6.48%
-
Net Worth 383,723 328,462 321,271 305,276 286,842 268,336 224,735 9.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 15,410 12,336 - - - - 5,600 18.36%
Div Payout % 34.48% 40.04% - - - - 32.95% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 383,723 328,462 321,271 305,276 286,842 268,336 224,735 9.32%
NOSH 231,158 231,311 231,130 231,270 231,324 231,324 210,032 1.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.70% 6.72% 6.68% 9.57% 5.57% 3.31% 2.66% -
ROE 11.65% 9.38% 9.16% 13.76% 7.55% 7.11% 7.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 199.39 210.93 205.09 195.90 183.36 284.63 304.39 -6.80%
EPS 19.33 13.32 12.73 18.16 9.36 8.25 8.09 15.61%
DPS 6.67 5.33 0.00 0.00 0.00 0.00 2.67 16.47%
NAPS 1.66 1.42 1.39 1.32 1.24 1.16 1.07 7.59%
Adjusted Per Share Value based on latest NOSH - 231,029
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 199.05 210.71 204.71 195.66 183.18 284.34 276.09 -5.30%
EPS 19.30 13.31 12.71 18.14 9.35 8.24 7.34 17.47%
DPS 6.66 5.33 0.00 0.00 0.00 0.00 2.42 18.37%
NAPS 1.6571 1.4185 1.3874 1.3184 1.2387 1.1588 0.9705 9.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.03 0.80 0.84 0.92 0.62 0.62 0.64 -
P/RPS 0.52 0.38 0.41 0.47 0.34 0.22 0.21 16.30%
P/EPS 5.33 6.01 6.60 5.07 6.62 7.51 7.91 -6.36%
EY 18.77 16.65 15.16 19.74 15.10 13.31 12.65 6.79%
DY 6.47 6.67 0.00 0.00 0.00 0.00 4.17 7.59%
P/NAPS 0.62 0.56 0.60 0.70 0.50 0.53 0.60 0.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 24/11/05 30/11/04 -
Price 1.04 0.82 0.70 0.99 0.70 0.56 0.62 -
P/RPS 0.52 0.39 0.34 0.51 0.38 0.20 0.20 17.25%
P/EPS 5.38 6.16 5.50 5.45 7.48 6.79 7.66 -5.71%
EY 18.59 16.24 18.19 18.34 13.37 14.74 13.05 6.07%
DY 6.41 6.50 0.00 0.00 0.00 0.00 4.30 6.87%
P/NAPS 0.63 0.58 0.50 0.75 0.56 0.48 0.58 1.38%

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