[MWE] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 57.86%
YoY- 255.16%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 462,300 461,116 408,808 424,144 333,956 520,784 565,372 -3.29%
PBT 50,928 30,924 37,204 43,820 14,392 6,244 34,948 6.47%
Tax -13,528 -9,228 -7,808 -2,908 -1,460 4,200 -25,484 -10.01%
NP 37,400 21,696 29,396 40,912 12,932 10,444 9,464 25.72%
-
NP to SH 37,976 20,180 28,252 40,460 11,392 10,444 9,464 26.04%
-
Tax Rate 26.56% 29.84% 20.99% 6.64% 10.14% -67.26% 72.92% -
Total Cost 424,900 439,420 379,412 383,232 321,024 510,340 555,908 -4.37%
-
Net Worth 374,216 314,733 312,624 291,645 275,538 261,099 221,943 9.09%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 374,216 314,733 312,624 291,645 275,538 261,099 221,943 9.09%
NOSH 230,997 231,422 231,573 231,464 231,544 231,061 209,380 1.65%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.09% 4.71% 7.19% 9.65% 3.87% 2.01% 1.67% -
ROE 10.15% 6.41% 9.04% 13.87% 4.13% 4.00% 4.26% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 200.13 199.25 176.53 183.24 144.23 225.39 270.02 -4.86%
EPS 16.44 8.72 12.20 17.48 4.92 4.52 4.52 23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.36 1.35 1.26 1.19 1.13 1.06 7.32%
Adjusted Per Share Value based on latest NOSH - 231,464
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 199.65 199.14 176.55 183.17 144.22 224.90 244.16 -3.29%
EPS 16.40 8.71 12.20 17.47 4.92 4.51 4.09 26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6161 1.3592 1.3501 1.2595 1.1899 1.1276 0.9585 9.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.03 0.74 0.91 0.82 0.64 0.67 0.68 -
P/RPS 0.51 0.37 0.52 0.45 0.44 0.30 0.25 12.61%
P/EPS 6.27 8.49 7.46 4.69 13.01 14.82 15.04 -13.56%
EY 15.96 11.78 13.41 21.32 7.69 6.75 6.65 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.67 0.65 0.54 0.59 0.64 0.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 29/05/08 30/05/07 08/06/06 26/05/05 27/05/04 -
Price 0.94 0.80 0.99 1.01 0.63 0.65 0.59 -
P/RPS 0.47 0.40 0.56 0.55 0.44 0.29 0.22 13.48%
P/EPS 5.72 9.17 8.11 5.78 12.80 14.38 13.05 -12.83%
EY 17.49 10.90 12.32 17.31 7.81 6.95 7.66 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.73 0.80 0.53 0.58 0.56 0.58%

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