[MWE] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 25.37%
YoY- 55.27%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 70,904 131,839 133,130 115,642 125,265 123,786 110,976 -7.18%
PBT 10,895 15,227 15,547 13,948 11,324 10,797 15,554 -5.75%
Tax -1,151 -3,231 -3,160 -2,030 -2,634 -1,921 -2,560 -12.46%
NP 9,744 11,996 12,387 11,918 8,690 8,876 12,994 -4.67%
-
NP to SH 9,230 11,781 12,157 11,903 7,666 8,013 12,628 -5.08%
-
Tax Rate 10.56% 21.22% 20.33% 14.55% 23.26% 17.79% 16.46% -
Total Cost 61,160 119,843 120,743 103,724 116,575 114,910 97,982 -7.54%
-
Net Worth 612,264 487,409 455,309 376,735 323,265 320,981 305,292 12.28%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 13,860 - - - - - -
Div Payout % - 117.65% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 612,264 487,409 455,309 376,735 323,265 320,981 305,292 12.28%
NOSH 230,174 231,000 231,121 231,126 230,903 230,922 231,282 -0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.74% 9.10% 9.30% 10.31% 6.94% 7.17% 11.71% -
ROE 1.51% 2.42% 2.67% 3.16% 2.37% 2.50% 4.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.80 57.07 57.60 50.03 54.25 53.61 47.98 -7.11%
EPS 4.01 5.10 5.26 5.15 3.32 3.47 5.46 -5.00%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.11 1.97 1.63 1.40 1.39 1.32 12.37%
Adjusted Per Share Value based on latest NOSH - 231,126
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.62 56.94 57.49 49.94 54.10 53.46 47.93 -7.18%
EPS 3.99 5.09 5.25 5.14 3.31 3.46 5.45 -5.05%
DPS 0.00 5.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6441 2.1049 1.9663 1.627 1.396 1.3862 1.3184 12.28%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.84 1.49 1.36 0.97 0.76 0.90 1.10 -
P/RPS 5.97 2.61 2.36 1.94 1.40 1.68 2.29 17.29%
P/EPS 45.89 29.22 25.86 18.83 22.89 25.94 20.15 14.68%
EY 2.18 3.42 3.87 5.31 4.37 3.86 4.96 -12.79%
DY 0.00 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.69 0.60 0.54 0.65 0.83 -3.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 16/08/12 25/08/11 26/08/10 20/08/09 20/08/08 21/08/07 -
Price 1.80 1.66 1.19 0.99 0.79 0.88 0.85 -
P/RPS 5.84 2.91 2.07 1.98 1.46 1.64 1.77 21.99%
P/EPS 44.89 32.55 22.62 19.22 23.80 25.36 15.57 19.28%
EY 2.23 3.07 4.42 5.20 4.20 3.94 6.42 -16.14%
DY 0.00 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.60 0.61 0.56 0.63 0.64 1.01%

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