[MWE] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 151.95%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 252,964 247,333 231,217 240,544 225,988 217,012 195,420 4.39%
PBT 31,561 30,673 26,680 19,055 20,098 26,509 15,005 13.18%
Tax -7,471 -6,481 -5,412 -4,941 -3,873 -3,287 -1,607 29.15%
NP 24,090 24,192 21,268 14,114 16,225 23,222 13,398 10.26%
-
NP to SH 23,501 23,805 21,397 12,711 15,076 22,743 12,027 11.80%
-
Tax Rate 23.67% 21.13% 20.28% 25.93% 19.27% 12.40% 10.71% -
Total Cost 228,874 223,141 209,949 226,430 209,763 193,790 182,022 3.88%
-
Net Worth 488,062 455,299 377,049 323,552 321,405 305,089 284,484 9.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,878 - - - - - - -
Div Payout % 59.06% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 488,062 455,299 377,049 323,552 321,405 305,089 284,484 9.40%
NOSH 231,309 231,116 231,318 231,109 231,226 231,128 231,288 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.52% 9.78% 9.20% 5.87% 7.18% 10.70% 6.86% -
ROE 4.82% 5.23% 5.67% 3.93% 4.69% 7.45% 4.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.36 107.02 99.96 104.08 97.73 93.89 84.49 4.38%
EPS 10.16 10.30 9.25 5.50 6.52 9.84 5.20 11.79%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.97 1.63 1.40 1.39 1.32 1.23 9.40%
Adjusted Per Share Value based on latest NOSH - 230,903
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.24 106.81 99.85 103.88 97.59 93.72 84.39 4.39%
EPS 10.15 10.28 9.24 5.49 6.51 9.82 5.19 11.81%
DPS 5.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1077 1.9662 1.6283 1.3973 1.388 1.3175 1.2286 9.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.49 1.36 0.97 0.76 0.90 1.10 0.62 -
P/RPS 1.36 1.27 0.97 0.73 0.92 1.17 0.73 10.91%
P/EPS 14.67 13.20 10.49 13.82 13.80 11.18 11.92 3.51%
EY 6.82 7.57 9.54 7.24 7.24 8.95 8.39 -3.39%
DY 4.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.60 0.54 0.65 0.83 0.50 6.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 26/08/10 20/08/09 20/08/08 21/08/07 29/08/06 -
Price 1.66 1.19 0.99 0.79 0.88 0.85 0.69 -
P/RPS 1.52 1.11 0.99 0.76 0.90 0.91 0.82 10.82%
P/EPS 16.34 11.55 10.70 14.36 13.50 8.64 13.27 3.52%
EY 6.12 8.66 9.34 6.96 7.41 11.58 7.54 -3.41%
DY 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.61 0.56 0.63 0.64 0.56 5.89%

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