[MWE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 57.83%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 493,769 464,566 472,453 440,481 662,959 617,434 556,298 -1.96%
PBT 44,980 25,521 48,976 31,071 19,931 39,886 30,304 6.79%
Tax -10,322 -4,116 -6,200 -4,129 -3,849 -21,580 -21,950 -11.80%
NP 34,658 21,405 42,776 26,942 16,082 18,306 8,354 26.73%
-
NP to SH 33,045 18,917 41,344 25,630 17,189 18,306 8,354 25.73%
-
Tax Rate 22.95% 16.13% 12.66% 13.29% 19.31% 54.10% 72.43% -
Total Cost 459,111 443,161 429,677 413,539 646,877 599,128 547,944 -2.90%
-
Net Worth 332,913 316,771 314,508 293,735 279,901 328,940 218,040 7.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 18,495 13,873 20,813 20,815 11,566 8,599 4,153 28.23%
Div Payout % 55.97% 73.34% 50.34% 81.22% 67.29% 46.98% 49.71% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 332,913 316,771 314,508 293,735 279,901 328,940 218,040 7.30%
NOSH 231,189 231,220 231,256 231,287 231,323 214,994 207,657 1.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.02% 4.61% 9.05% 6.12% 2.43% 2.96% 1.50% -
ROE 9.93% 5.97% 13.15% 8.73% 6.14% 5.57% 3.83% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 213.58 200.92 204.30 190.45 286.59 287.19 267.89 -3.70%
EPS 14.29 8.18 17.88 11.08 7.43 8.51 3.98 23.72%
DPS 8.00 6.00 9.00 9.00 5.00 4.00 2.00 25.96%
NAPS 1.44 1.37 1.36 1.27 1.21 1.53 1.05 5.40%
Adjusted Per Share Value based on latest NOSH - 231,221
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 213.24 200.63 204.03 190.22 286.30 266.64 240.24 -1.96%
EPS 14.27 8.17 17.85 11.07 7.42 7.91 3.61 25.71%
DPS 7.99 5.99 8.99 8.99 4.99 3.71 1.79 28.28%
NAPS 1.4377 1.368 1.3582 1.2685 1.2088 1.4205 0.9416 7.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 0.62 1.03 0.73 0.57 0.69 0.62 -
P/RPS 0.39 0.31 0.50 0.38 0.20 0.24 0.23 9.19%
P/EPS 5.81 7.58 5.76 6.59 7.67 8.10 15.41 -14.99%
EY 17.22 13.20 17.36 15.18 13.04 12.34 6.49 17.64%
DY 9.64 9.68 8.74 12.33 8.77 5.80 3.23 19.97%
P/NAPS 0.58 0.45 0.76 0.57 0.47 0.45 0.59 -0.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 28/02/06 25/02/05 26/02/04 -
Price 0.93 0.66 1.01 0.94 0.66 0.73 0.71 -
P/RPS 0.44 0.33 0.49 0.49 0.23 0.25 0.27 8.47%
P/EPS 6.51 8.07 5.65 8.48 8.88 8.57 17.65 -15.30%
EY 15.37 12.40 17.70 11.79 11.26 11.66 5.67 18.06%
DY 8.60 9.09 8.91 9.57 7.58 5.48 2.82 20.40%
P/NAPS 0.65 0.48 0.74 0.74 0.55 0.48 0.68 -0.74%

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