[MWE] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.62%
YoY- 48.59%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 118,737 117,693 114,468 125,389 129,536 122,787 122,704 -0.54%
PBT 15,146 15,711 14,869 15,138 10,199 11,376 5,672 17.76%
Tax -2,816 -3,057 -2,598 -4,670 -2,658 -2,093 -1,347 13.06%
NP 12,330 12,654 12,271 10,468 7,541 9,283 4,325 19.05%
-
NP to SH 11,253 12,521 12,121 10,397 6,997 8,756 4,212 17.77%
-
Tax Rate 18.59% 19.46% 17.47% 30.85% 26.06% 18.40% 23.75% -
Total Cost 106,407 105,039 102,197 114,921 121,995 113,504 118,379 -1.75%
-
Net Worth 496,795 415,826 383,985 328,083 320,984 304,958 286,971 9.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 11,550 11,565 9,241 - - - -
Div Payout % - 92.25% 95.42% 88.89% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 496,795 415,826 383,985 328,083 320,984 304,958 286,971 9.56%
NOSH 231,067 231,014 231,316 231,044 230,924 231,029 231,428 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.38% 10.75% 10.72% 8.35% 5.82% 7.56% 3.52% -
ROE 2.27% 3.01% 3.16% 3.17% 2.18% 2.87% 1.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.39 50.95 49.49 54.27 56.09 53.15 53.02 -0.51%
EPS 4.87 5.42 5.24 4.50 3.03 3.79 1.82 17.80%
DPS 0.00 5.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 2.15 1.80 1.66 1.42 1.39 1.32 1.24 9.59%
Adjusted Per Share Value based on latest NOSH - 231,044
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.28 50.83 49.43 54.15 55.94 53.03 52.99 -0.54%
EPS 4.86 5.41 5.23 4.49 3.02 3.78 1.82 17.76%
DPS 0.00 4.99 4.99 3.99 0.00 0.00 0.00 -
NAPS 2.1454 1.7958 1.6583 1.4168 1.3862 1.317 1.2393 9.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.13 1.03 0.80 0.84 0.92 0.62 -
P/RPS 3.11 2.22 2.08 1.47 1.50 1.73 1.17 17.67%
P/EPS 32.85 20.85 19.66 17.78 27.72 24.27 34.07 -0.60%
EY 3.04 4.80 5.09 5.62 3.61 4.12 2.94 0.55%
DY 0.00 4.42 4.85 5.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.62 0.56 0.60 0.70 0.50 6.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 -
Price 1.76 1.23 1.04 0.82 0.70 0.99 0.70 -
P/RPS 3.43 2.41 2.10 1.51 1.25 1.86 1.32 17.23%
P/EPS 36.14 22.69 19.85 18.22 23.10 26.12 38.46 -1.03%
EY 2.77 4.41 5.04 5.49 4.33 3.83 2.60 1.06%
DY 0.00 4.07 4.81 4.88 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.63 0.58 0.50 0.75 0.56 6.55%

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