[MWE] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -30.66%
YoY- 107.88%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 114,468 125,389 129,536 122,787 122,704 185,279 172,649 -6.61%
PBT 14,869 15,138 10,199 11,376 5,672 7,090 11,118 4.96%
Tax -2,598 -4,670 -2,658 -2,093 -1,347 -1,892 -6,586 -14.35%
NP 12,271 10,468 7,541 9,283 4,325 5,198 4,532 18.04%
-
NP to SH 12,121 10,397 6,997 8,756 4,212 4,183 4,532 17.80%
-
Tax Rate 17.47% 30.85% 26.06% 18.40% 23.75% 26.69% 59.24% -
Total Cost 102,197 114,921 121,995 113,504 118,379 180,081 168,117 -7.95%
-
Net Worth 383,985 328,083 320,984 304,958 286,971 268,081 224,501 9.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 11,565 9,241 - - - - 4,196 18.39%
Div Payout % 95.42% 88.89% - - - - 92.59% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 383,985 328,083 320,984 304,958 286,971 268,081 224,501 9.35%
NOSH 231,316 231,044 230,924 231,029 231,428 231,104 209,814 1.63%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.72% 8.35% 5.82% 7.56% 3.52% 2.81% 2.62% -
ROE 3.16% 3.17% 2.18% 2.87% 1.47% 1.56% 2.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.49 54.27 56.09 53.15 53.02 80.17 82.29 -8.12%
EPS 5.24 4.50 3.03 3.79 1.82 1.81 2.16 15.90%
DPS 5.00 4.00 0.00 0.00 0.00 0.00 2.00 16.49%
NAPS 1.66 1.42 1.39 1.32 1.24 1.16 1.07 7.59%
Adjusted Per Share Value based on latest NOSH - 231,029
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.43 54.15 55.94 53.03 52.99 80.01 74.56 -6.61%
EPS 5.23 4.49 3.02 3.78 1.82 1.81 1.96 17.76%
DPS 4.99 3.99 0.00 0.00 0.00 0.00 1.81 18.40%
NAPS 1.6583 1.4168 1.3862 1.317 1.2393 1.1577 0.9695 9.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.03 0.80 0.84 0.92 0.62 0.62 0.64 -
P/RPS 2.08 1.47 1.50 1.73 1.17 0.77 0.78 17.75%
P/EPS 19.66 17.78 27.72 24.27 34.07 34.25 29.63 -6.60%
EY 5.09 5.62 3.61 4.12 2.94 2.92 3.38 7.05%
DY 4.85 5.00 0.00 0.00 0.00 0.00 3.13 7.56%
P/NAPS 0.62 0.56 0.60 0.70 0.50 0.53 0.60 0.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 24/11/05 30/11/04 -
Price 1.04 0.82 0.70 0.99 0.70 0.56 0.62 -
P/RPS 2.10 1.51 1.25 1.86 1.32 0.70 0.75 18.71%
P/EPS 19.85 18.22 23.10 26.12 38.46 30.94 28.70 -5.95%
EY 5.04 5.49 4.33 3.83 2.60 3.23 3.48 6.36%
DY 4.81 4.88 0.00 0.00 0.00 0.00 3.23 6.85%
P/NAPS 0.63 0.58 0.50 0.75 0.56 0.48 0.58 1.38%

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