[MWE] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.83%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 77,542 118,737 117,693 114,468 125,389 129,536 122,787 -7.36%
PBT -11,867 15,146 15,711 14,869 15,138 10,199 11,376 -
Tax -1,153 -2,816 -3,057 -2,598 -4,670 -2,658 -2,093 -9.45%
NP -13,020 12,330 12,654 12,271 10,468 7,541 9,283 -
-
NP to SH -13,295 11,253 12,521 12,121 10,397 6,997 8,756 -
-
Tax Rate - 18.59% 19.46% 17.47% 30.85% 26.06% 18.40% -
Total Cost 90,562 106,407 105,039 102,197 114,921 121,995 113,504 -3.69%
-
Net Worth 615,210 496,795 415,826 383,985 328,083 320,984 304,958 12.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 11,550 11,565 9,241 - - -
Div Payout % - - 92.25% 95.42% 88.89% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 615,210 496,795 415,826 383,985 328,083 320,984 304,958 12.39%
NOSH 230,415 231,067 231,014 231,316 231,044 230,924 231,029 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -16.79% 10.38% 10.75% 10.72% 8.35% 5.82% 7.56% -
ROE -2.16% 2.27% 3.01% 3.16% 3.17% 2.18% 2.87% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.65 51.39 50.95 49.49 54.27 56.09 53.15 -7.32%
EPS -5.77 4.87 5.42 5.24 4.50 3.03 3.79 -
DPS 0.00 0.00 5.00 5.00 4.00 0.00 0.00 -
NAPS 2.67 2.15 1.80 1.66 1.42 1.39 1.32 12.44%
Adjusted Per Share Value based on latest NOSH - 231,316
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.49 51.28 50.83 49.43 54.15 55.94 53.03 -7.36%
EPS -5.74 4.86 5.41 5.23 4.49 3.02 3.78 -
DPS 0.00 0.00 4.99 4.99 3.99 0.00 0.00 -
NAPS 2.6568 2.1454 1.7958 1.6583 1.4168 1.3862 1.317 12.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 1.60 1.13 1.03 0.80 0.84 0.92 -
P/RPS 5.11 3.11 2.22 2.08 1.47 1.50 1.73 19.76%
P/EPS -29.81 32.85 20.85 19.66 17.78 27.72 24.27 -
EY -3.35 3.04 4.80 5.09 5.62 3.61 4.12 -
DY 0.00 0.00 4.42 4.85 5.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.63 0.62 0.56 0.60 0.70 -1.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 21/11/07 -
Price 1.78 1.76 1.23 1.04 0.82 0.70 0.99 -
P/RPS 5.29 3.43 2.41 2.10 1.51 1.25 1.86 19.01%
P/EPS -30.85 36.14 22.69 19.85 18.22 23.10 26.12 -
EY -3.24 2.77 4.41 5.04 5.49 4.33 3.83 -
DY 0.00 0.00 4.07 4.81 4.88 0.00 0.00 -
P/NAPS 0.67 0.82 0.68 0.63 0.58 0.50 0.75 -1.86%

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