[MWE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 81.8%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 371,701 365,026 345,685 365,933 355,524 339,799 318,124 2.62%
PBT 46,707 46,384 41,549 34,193 30,297 37,885 20,677 14.53%
Tax -10,287 -9,538 -8,010 -9,611 -6,531 -5,380 -2,954 23.09%
NP 36,420 36,846 33,539 24,582 23,766 32,505 17,723 12.74%
-
NP to SH 34,754 36,326 33,518 23,108 22,073 31,499 16,239 13.50%
-
Tax Rate 22.02% 20.56% 19.28% 28.11% 21.56% 14.20% 14.29% -
Total Cost 335,281 328,180 312,146 341,351 331,758 307,294 300,401 1.84%
-
Net Worth 497,146 416,211 383,723 328,462 321,271 305,276 286,842 9.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,873 11,561 11,557 9,252 - - - -
Div Payout % 39.92% 31.83% 34.48% 40.04% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 497,146 416,211 383,723 328,462 321,271 305,276 286,842 9.58%
NOSH 231,230 231,228 231,158 231,311 231,130 231,270 231,324 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.80% 10.09% 9.70% 6.72% 6.68% 9.57% 5.57% -
ROE 6.99% 8.73% 8.73% 7.04% 6.87% 10.32% 5.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 160.75 157.86 149.54 158.20 153.82 146.93 137.52 2.63%
EPS 15.03 15.71 14.50 9.99 9.55 13.62 7.02 13.51%
DPS 6.00 5.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 2.15 1.80 1.66 1.42 1.39 1.32 1.24 9.59%
Adjusted Per Share Value based on latest NOSH - 231,044
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 160.52 157.64 149.29 158.03 153.53 146.74 137.38 2.62%
EPS 15.01 15.69 14.47 9.98 9.53 13.60 7.01 13.51%
DPS 5.99 4.99 4.99 4.00 0.00 0.00 0.00 -
NAPS 2.147 1.7974 1.6571 1.4185 1.3874 1.3184 1.2387 9.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.13 1.03 0.80 0.84 0.92 0.62 -
P/RPS 1.00 0.72 0.69 0.51 0.55 0.63 0.45 14.22%
P/EPS 10.65 7.19 7.10 8.01 8.80 6.75 8.83 3.16%
EY 9.39 13.90 14.08 12.49 11.37 14.80 11.32 -3.06%
DY 3.75 4.42 4.85 5.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.62 0.56 0.60 0.70 0.50 6.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 -
Price 1.76 1.23 1.04 0.82 0.70 0.99 0.70 -
P/RPS 1.09 0.78 0.70 0.52 0.46 0.67 0.51 13.48%
P/EPS 11.71 7.83 7.17 8.21 7.33 7.27 9.97 2.71%
EY 8.54 12.77 13.94 12.18 13.64 13.76 10.03 -2.64%
DY 3.41 4.07 4.81 4.88 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.63 0.58 0.50 0.75 0.56 6.55%

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