[MWE] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -73.33%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 121,125 111,989 115,575 115,279 102,202 106,036 83,489 6.39%
PBT 16,334 15,126 12,732 7,731 9,301 10,955 3,598 28.64%
Tax -4,240 -3,321 -3,382 -2,307 -1,952 -727 -365 50.43%
NP 12,094 11,805 9,350 5,424 7,349 10,228 3,233 24.56%
-
NP to SH 11,720 11,648 9,494 5,045 7,063 10,115 2,848 26.56%
-
Tax Rate 25.96% 21.96% 26.56% 29.84% 20.99% 6.64% 10.14% -
Total Cost 109,031 100,184 106,225 109,855 94,853 95,808 80,256 5.23%
-
Net Worth 439,211 406,755 374,216 314,733 312,624 291,645 275,538 8.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 439,211 406,755 374,216 314,733 312,624 291,645 275,538 8.07%
NOSH 231,163 231,111 230,997 231,422 231,573 231,464 231,544 -0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.98% 10.54% 8.09% 4.71% 7.19% 9.65% 3.87% -
ROE 2.67% 2.86% 2.54% 1.60% 2.26% 3.47% 1.03% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.40 48.46 50.03 49.81 44.13 45.81 36.06 6.42%
EPS 5.07 5.04 4.11 2.18 3.05 4.37 1.23 26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.76 1.62 1.36 1.35 1.26 1.19 8.10%
Adjusted Per Share Value based on latest NOSH - 231,422
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.31 48.36 49.91 49.78 44.14 45.79 36.06 6.39%
EPS 5.06 5.03 4.10 2.18 3.05 4.37 1.23 26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8968 1.7566 1.6161 1.3592 1.3501 1.2595 1.1899 8.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.43 1.23 1.03 0.74 0.91 0.82 0.64 -
P/RPS 2.73 2.54 2.06 1.49 2.06 1.79 1.77 7.48%
P/EPS 28.21 24.40 25.06 33.94 29.84 18.76 52.03 -9.69%
EY 3.55 4.10 3.99 2.95 3.35 5.33 1.92 10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.64 0.54 0.67 0.65 0.54 5.62%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 26/05/10 27/05/09 29/05/08 30/05/07 08/06/06 -
Price 1.50 1.33 0.94 0.80 0.99 1.01 0.63 -
P/RPS 2.86 2.74 1.88 1.61 2.24 2.20 1.75 8.52%
P/EPS 29.59 26.39 22.87 36.70 32.46 23.11 51.22 -8.73%
EY 3.38 3.79 4.37 2.73 3.08 4.33 1.95 9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.58 0.59 0.73 0.80 0.53 6.87%

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