[MWE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 14.92%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 308,268 484,500 447,956 462,300 461,116 408,808 424,144 -5.17%
PBT 25,076 65,336 60,504 50,928 30,924 37,204 43,820 -8.87%
Tax -7,824 -16,960 -13,284 -13,528 -9,228 -7,808 -2,908 17.91%
NP 17,252 48,376 47,220 37,400 21,696 29,396 40,912 -13.39%
-
NP to SH 18,640 46,880 46,592 37,976 20,180 28,252 40,460 -12.10%
-
Tax Rate 31.20% 25.96% 21.96% 26.56% 29.84% 20.99% 6.64% -
Total Cost 291,016 436,124 400,736 424,900 439,420 379,412 383,232 -4.48%
-
Net Worth 609,029 439,211 406,755 374,216 314,733 312,624 291,645 13.04%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 609,029 439,211 406,755 374,216 314,733 312,624 291,645 13.04%
NOSH 230,693 231,163 231,111 230,997 231,422 231,573 231,464 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.60% 9.98% 10.54% 8.09% 4.71% 7.19% 9.65% -
ROE 3.06% 10.67% 11.45% 10.15% 6.41% 9.04% 13.87% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 133.63 209.59 193.83 200.13 199.25 176.53 183.24 -5.12%
EPS 8.08 20.28 20.16 16.44 8.72 12.20 17.48 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 1.90 1.76 1.62 1.36 1.35 1.26 13.10%
Adjusted Per Share Value based on latest NOSH - 230,997
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 133.13 209.23 193.45 199.65 199.14 176.55 183.17 -5.17%
EPS 8.05 20.25 20.12 16.40 8.71 12.20 17.47 -12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6301 1.8968 1.7566 1.6161 1.3592 1.3501 1.2595 13.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.78 1.43 1.23 1.03 0.74 0.91 0.82 -
P/RPS 1.33 0.68 0.63 0.51 0.37 0.52 0.45 19.77%
P/EPS 22.03 7.05 6.10 6.27 8.49 7.46 4.69 29.38%
EY 4.54 14.18 16.39 15.96 11.78 13.41 21.32 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.70 0.64 0.54 0.67 0.65 0.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 25/05/12 27/05/11 26/05/10 27/05/09 29/05/08 30/05/07 -
Price 2.00 1.50 1.33 0.94 0.80 0.99 1.01 -
P/RPS 1.50 0.72 0.69 0.47 0.40 0.56 0.55 18.18%
P/EPS 24.75 7.40 6.60 5.72 9.17 8.11 5.78 27.40%
EY 4.04 13.52 15.16 17.49 10.90 12.32 17.31 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.76 0.58 0.59 0.73 0.80 -0.85%

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