[MWE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.25%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 497,625 501,350 499,114 493,769 464,566 472,453 440,481 2.05%
PBT 148,691 60,732 50,405 44,980 25,521 48,976 31,071 29.78%
Tax -11,809 -12,437 -10,242 -10,322 -4,116 -6,200 -4,129 19.12%
NP 136,882 48,295 40,163 34,658 21,405 42,776 26,942 31.08%
-
NP to SH 134,444 47,290 44,365 33,045 18,917 41,344 25,630 31.78%
-
Tax Rate 7.94% 20.48% 20.32% 22.95% 16.13% 12.66% 13.29% -
Total Cost 360,743 453,055 458,951 459,111 443,161 429,677 413,539 -2.24%
-
Net Worth 589,444 434,660 397,592 332,913 316,771 314,508 293,735 12.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 34,537 23,120 23,115 18,495 13,873 20,813 20,815 8.79%
Div Payout % 25.69% 48.89% 52.10% 55.97% 73.34% 50.34% 81.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 589,444 434,660 397,592 332,913 316,771 314,508 293,735 12.29%
NOSH 230,251 231,202 231,158 231,189 231,220 231,256 231,287 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 27.51% 9.63% 8.05% 7.02% 4.61% 9.05% 6.12% -
ROE 22.81% 10.88% 11.16% 9.93% 5.97% 13.15% 8.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 216.12 216.84 215.92 213.58 200.92 204.30 190.45 2.12%
EPS 58.39 20.45 19.19 14.29 8.18 17.88 11.08 31.88%
DPS 15.00 10.00 10.00 8.00 6.00 9.00 9.00 8.87%
NAPS 2.56 1.88 1.72 1.44 1.37 1.36 1.27 12.38%
Adjusted Per Share Value based on latest NOSH - 231,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 214.90 216.51 215.55 213.24 200.63 204.03 190.22 2.05%
EPS 58.06 20.42 19.16 14.27 8.17 17.85 11.07 31.77%
DPS 14.92 9.98 9.98 7.99 5.99 8.99 8.99 8.80%
NAPS 2.5455 1.8771 1.717 1.4377 1.368 1.3582 1.2685 12.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.73 1.26 1.05 0.83 0.62 1.03 0.73 -
P/RPS 0.80 0.58 0.49 0.39 0.31 0.50 0.38 13.19%
P/EPS 2.96 6.16 5.47 5.81 7.58 5.76 6.59 -12.47%
EY 33.75 16.23 18.28 17.22 13.20 17.36 15.18 14.23%
DY 8.67 7.94 9.52 9.64 9.68 8.74 12.33 -5.69%
P/NAPS 0.68 0.67 0.61 0.58 0.45 0.76 0.57 2.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.82 1.41 1.19 0.93 0.66 1.01 0.94 -
P/RPS 0.84 0.65 0.55 0.44 0.33 0.49 0.49 9.39%
P/EPS 3.12 6.89 6.20 6.51 8.07 5.65 8.48 -15.33%
EY 32.08 14.51 16.13 15.37 12.40 17.70 11.79 18.13%
DY 8.24 7.09 8.40 8.60 9.09 8.91 9.57 -2.46%
P/NAPS 0.71 0.75 0.69 0.65 0.48 0.74 0.74 -0.68%

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