[MWE] YoY 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- 51.95%
YoY- -4.33%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,839 133,130 115,642 125,265 123,786 110,976 111,931 2.76%
PBT 15,227 15,547 13,948 11,324 10,797 15,554 11,407 4.92%
Tax -3,231 -3,160 -2,030 -2,634 -1,921 -2,560 -1,242 17.25%
NP 11,996 12,387 11,918 8,690 8,876 12,994 10,165 2.79%
-
NP to SH 11,781 12,157 11,903 7,666 8,013 12,628 9,179 4.24%
-
Tax Rate 21.22% 20.33% 14.55% 23.26% 17.79% 16.46% 10.89% -
Total Cost 119,843 120,743 103,724 116,575 114,910 97,982 101,766 2.76%
-
Net Worth 487,409 455,309 376,735 323,265 320,981 305,292 284,387 9.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,860 - - - - - - -
Div Payout % 117.65% - - - - - - -
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 487,409 455,309 376,735 323,265 320,981 305,292 284,387 9.38%
NOSH 231,000 231,121 231,126 230,903 230,922 231,282 231,209 -0.01%
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 9.10% 9.30% 10.31% 6.94% 7.17% 11.71% 9.08% -
ROE 2.42% 2.67% 3.16% 2.37% 2.50% 4.14% 3.23% -
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 57.07 57.60 50.03 54.25 53.61 47.98 48.41 2.77%
EPS 5.10 5.26 5.15 3.32 3.47 5.46 3.97 4.25%
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 56.94 57.49 49.94 54.10 53.46 47.93 48.34 2.76%
EPS 5.09 5.25 5.14 3.31 3.46 5.45 3.96 4.26%
DPS 5.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1049 1.9663 1.627 1.396 1.3862 1.3184 1.2281 9.38%
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 2.61 2.36 1.94 1.40 1.68 2.29 1.28 12.59%
P/EPS 29.22 25.86 18.83 22.89 25.94 20.15 15.62 10.99%
EY 3.42 3.87 5.31 4.37 3.86 4.96 6.40 -9.90%
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 2.91 2.07 1.98 1.46 1.64 1.77 1.43 12.55%
P/EPS 32.55 22.62 19.22 23.80 25.36 15.57 17.38 11.01%
EY 3.07 4.42 5.20 4.20 3.94 6.42 5.75 -9.92%
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