[MWE] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.02%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 365,933 355,524 339,799 318,124 493,817 479,492 389,718 -1.04%
PBT 34,193 30,297 37,885 20,677 19,306 31,995 19,275 10.01%
Tax -9,611 -6,531 -5,380 -2,954 -2,978 -19,246 -14,072 -6.15%
NP 24,582 23,766 32,505 17,723 16,328 12,749 5,203 29.50%
-
NP to SH 23,108 22,073 31,499 16,239 14,319 12,749 5,203 28.17%
-
Tax Rate 28.11% 21.56% 14.20% 14.29% 15.43% 60.15% 73.01% -
Total Cost 341,351 331,758 307,294 300,401 477,489 466,743 384,515 -1.96%
-
Net Worth 328,462 321,271 305,276 286,842 268,336 224,735 216,092 7.22%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,252 - - - - 4,200 - -
Div Payout % 40.04% - - - - 32.95% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 328,462 321,271 305,276 286,842 268,336 224,735 216,092 7.22%
NOSH 231,311 231,130 231,270 231,324 231,324 210,032 209,798 1.63%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.72% 6.68% 9.57% 5.57% 3.31% 2.66% 1.34% -
ROE 7.04% 6.87% 10.32% 5.66% 5.34% 5.67% 2.41% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 158.20 153.82 146.93 137.52 213.47 228.29 185.76 -2.63%
EPS 9.99 9.55 13.62 7.02 6.19 6.07 2.48 26.11%
DPS 4.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.42 1.39 1.32 1.24 1.16 1.07 1.03 5.49%
Adjusted Per Share Value based on latest NOSH - 231,428
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 158.03 153.53 146.74 137.38 213.26 207.07 168.30 -1.04%
EPS 9.98 9.53 13.60 7.01 6.18 5.51 2.25 28.15%
DPS 4.00 0.00 0.00 0.00 0.00 1.81 0.00 -
NAPS 1.4185 1.3874 1.3184 1.2387 1.1588 0.9705 0.9332 7.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.84 0.92 0.62 0.62 0.64 0.55 -
P/RPS 0.51 0.55 0.63 0.45 0.29 0.28 0.30 9.23%
P/EPS 8.01 8.80 6.75 8.83 10.02 10.54 22.18 -15.59%
EY 12.49 11.37 14.80 11.32 9.98 9.48 4.51 18.48%
DY 5.00 0.00 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.56 0.60 0.70 0.50 0.53 0.60 0.53 0.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 13/11/08 21/11/07 28/11/06 24/11/05 30/11/04 20/11/03 -
Price 0.82 0.70 0.99 0.70 0.56 0.62 0.62 -
P/RPS 0.52 0.46 0.67 0.51 0.26 0.27 0.33 7.86%
P/EPS 8.21 7.33 7.27 9.97 9.05 10.21 25.00 -16.92%
EY 12.18 13.64 13.76 10.03 11.05 9.79 4.00 20.37%
DY 4.88 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.58 0.50 0.75 0.56 0.48 0.58 0.60 -0.56%

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