[MWE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.2%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 495,601 486,701 460,913 487,910 474,032 453,065 424,165 2.62%
PBT 62,276 61,845 55,398 45,590 40,396 50,513 27,569 14.53%
Tax -13,716 -12,717 -10,680 -12,814 -8,708 -7,173 -3,938 23.09%
NP 48,560 49,128 44,718 32,776 31,688 43,340 23,630 12.74%
-
NP to SH 46,338 48,434 44,690 30,810 29,430 41,998 21,652 13.50%
-
Tax Rate 22.02% 20.56% 19.28% 28.11% 21.56% 14.20% 14.28% -
Total Cost 447,041 437,573 416,194 455,134 442,344 409,725 400,534 1.84%
-
Net Worth 497,146 416,211 383,723 328,462 321,271 305,276 286,842 9.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,498 15,415 15,410 12,336 - - - -
Div Payout % 39.92% 31.83% 34.48% 40.04% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 497,146 416,211 383,723 328,462 321,271 305,276 286,842 9.58%
NOSH 231,230 231,228 231,158 231,311 231,130 231,270 231,324 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.80% 10.09% 9.70% 6.72% 6.68% 9.57% 5.57% -
ROE 9.32% 11.64% 11.65% 9.38% 9.16% 13.76% 7.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 214.33 210.49 199.39 210.93 205.09 195.90 183.36 2.63%
EPS 20.04 20.95 19.33 13.32 12.73 18.16 9.36 13.51%
DPS 8.00 6.67 6.67 5.33 0.00 0.00 0.00 -
NAPS 2.15 1.80 1.66 1.42 1.39 1.32 1.24 9.59%
Adjusted Per Share Value based on latest NOSH - 231,044
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 214.03 210.18 199.05 210.71 204.71 195.66 183.18 2.62%
EPS 20.01 20.92 19.30 13.31 12.71 18.14 9.35 13.50%
DPS 7.99 6.66 6.66 5.33 0.00 0.00 0.00 -
NAPS 2.147 1.7974 1.6571 1.4185 1.3874 1.3184 1.2387 9.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.13 1.03 0.80 0.84 0.92 0.62 -
P/RPS 0.75 0.54 0.52 0.38 0.41 0.47 0.34 14.08%
P/EPS 7.98 5.39 5.33 6.01 6.60 5.07 6.62 3.16%
EY 12.53 18.54 18.77 16.65 15.16 19.74 15.10 -3.05%
DY 5.00 5.90 6.47 6.67 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.62 0.56 0.60 0.70 0.50 6.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 -
Price 1.76 1.23 1.04 0.82 0.70 0.99 0.70 -
P/RPS 0.82 0.58 0.52 0.39 0.34 0.51 0.38 13.66%
P/EPS 8.78 5.87 5.38 6.16 5.50 5.45 7.48 2.70%
EY 11.39 17.03 18.59 16.24 18.19 18.34 13.37 -2.63%
DY 4.55 5.42 6.41 6.50 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.63 0.58 0.50 0.75 0.56 6.55%

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