[MWE] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 9.49%

YoY- -5.21%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	479,122	481,429	471,053	549,841	643,588	629,511	495,565	-0.56%
YoY %	-0.48%	2.20%	-14.33%	-14.57%	2.24%	27.03%	-	-
Horiz. %	96.68%	97.15%	95.05%	110.95%	129.87%	127.03%	100.00%	-
PBT	24,478	42,565	42,575	22,720	31,037	45,145	-2,503	-
YoY %	-42.49%	-0.02%	87.39%	-26.80%	-31.25%	1,903.64%	-	-
Horiz. %	-977.95%	-1,700.56%	-1,700.96%	-907.71%	-1,239.99%	-1,803.64%	100.00%	-
Tax	-5,184	-6,786	-5,809	-4,370	-10,908	-28,055	-14,416	-15.65%
YoY %	23.61%	-16.82%	-32.93%	59.94%	61.12%	-94.61%	-	-
Horiz. %	35.96%	47.07%	40.30%	30.31%	75.67%	194.61%	100.00%	-
NP	19,294	35,779	36,766	18,350	20,129	17,090	-16,919	-
YoY %	-46.07%	-2.68%	100.36%	-8.84%	17.78%	201.01%	-	-
Horiz. %	-114.04%	-211.47%	-217.31%	-108.46%	-118.97%	-101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,552	33,677	36,346	19,080	20,129	17,090	-16,919	-
YoY %	-50.85%	-7.34%	90.49%	-5.21%	17.78%	201.01%	-	-
Horiz. %	-97.83%	-199.05%	-214.82%	-112.77%	-118.97%	-101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	15.94%	13.64%	19.23%	35.15%	62.14%	-	-
YoY %	32.87%	16.86%	-29.07%	-45.29%	-43.43%	0.00%	-	-
Horiz. %	34.08%	25.65%	21.95%	30.95%	56.57%	100.00%	-	-
Total Cost	459,828	445,650	434,287	531,491	623,459	612,421	512,484	-1.78%
YoY %	3.18%	2.62%	-18.29%	-14.75%	1.80%	19.50%	-	-
Horiz. %	89.73%	86.96%	84.74%	103.71%	121.65%	119.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,265	320,981	305,292	284,387	268,584	226,490	250,000	4.37%
YoY %	0.71%	5.14%	7.35%	5.88%	18.59%	-9.40%	-	-
Horiz. %	129.31%	128.39%	122.12%	113.75%	107.43%	90.60%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	13,830	20,809	20,809	11,565	8,804	4,135	2,082	37.06%
YoY %	-33.54%	0.00%	79.93%	31.36%	112.91%	98.61%	-	-
Horiz. %	664.27%	999.47%	999.47%	555.48%	422.86%	198.61%	100.00%	-
Div Payout %	83.56%	61.79%	57.26%	60.62%	43.74%	24.20%	0.00%	-
YoY %	35.23%	7.91%	-5.54%	38.59%	80.74%	0.00%	-	-
Horiz. %	345.29%	255.33%	236.61%	250.50%	180.74%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	323,265	320,981	305,292	284,387	268,584	226,490	250,000	4.37%
YoY %	0.71%	5.14%	7.35%	5.88%	18.59%	-9.40%	-	-
Horiz. %	129.31%	128.39%	122.12%	113.75%	107.43%	90.60%	100.00%	-
NOSH	230,903	230,922	231,282	231,209	231,538	209,713	250,000	-1.31%
YoY %	-0.01%	-0.16%	0.03%	-0.14%	10.41%	-16.11%	-	-
Horiz. %	92.36%	92.37%	92.51%	92.48%	92.62%	83.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	4.03%	7.43%	7.81%	3.34%	3.13%	2.71%	-3.41%	-
YoY %	-45.76%	-4.87%	133.83%	6.71%	15.50%	179.47%	-	-
Horiz. %	-118.18%	-217.89%	-229.03%	-97.95%	-91.79%	-79.47%	100.00%	-
ROE	5.12%	10.49%	11.91%	6.71%	7.49%	7.55%	-6.77%	-
YoY %	-51.19%	-11.92%	77.50%	-10.41%	-0.79%	211.52%	-	-
Horiz. %	-75.63%	-154.95%	-175.92%	-99.11%	-110.64%	-111.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	207.50	208.48	203.67	237.81	277.96	300.18	198.23	0.76%
YoY %	-0.47%	2.36%	-14.36%	-14.44%	-7.40%	51.43%	-	-
Horiz. %	104.68%	105.17%	102.74%	119.97%	140.22%	151.43%	100.00%	-
EPS	7.17	14.58	15.72	8.25	8.69	8.15	-6.77	-
YoY %	-50.82%	-7.25%	90.55%	-5.06%	6.63%	220.38%	-	-
Horiz. %	-105.91%	-215.36%	-232.20%	-121.86%	-128.36%	-120.38%	100.00%	-
DPS	6.00	9.00	9.00	5.00	3.80	2.00	0.83	39.01%
YoY %	-33.33%	0.00%	80.00%	31.58%	90.00%	140.96%	-	-
Horiz. %	722.89%	1,084.34%	1,084.34%	602.41%	457.83%	240.96%	100.00%	-
NAPS	1.40	1.39	1.32	1.23	1.16	1.08	1.00	5.76%
YoY %	0.72%	5.30%	7.32%	6.03%	7.41%	8.00%	-	-
Horiz. %	140.00%	139.00%	132.00%	123.00%	116.00%	108.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 231,209
RPS	206.91	207.91	203.43	237.45	277.94	271.86	214.01	-0.56%
YoY %	-0.48%	2.20%	-14.33%	-14.57%	2.24%	27.03%	-	-
Horiz. %	96.68%	97.15%	95.06%	110.95%	129.87%	127.03%	100.00%	-
EPS	7.15	14.54	15.70	8.24	8.69	7.38	-7.31	-
YoY %	-50.83%	-7.39%	90.53%	-5.18%	17.75%	200.96%	-	-
Horiz. %	-97.81%	-198.91%	-214.77%	-112.72%	-118.88%	-100.96%	100.00%	-
DPS	5.97	8.99	8.99	4.99	3.80	1.79	0.90	37.03%
YoY %	-33.59%	0.00%	80.16%	31.32%	112.29%	98.89%	-	-
Horiz. %	663.33%	998.89%	998.89%	554.44%	422.22%	198.89%	100.00%	-
NAPS	1.396	1.3862	1.3184	1.2281	1.1599	0.9781	1.0796	4.37%
YoY %	0.71%	5.14%	7.35%	5.88%	18.59%	-9.40%	-	-
Horiz. %	129.31%	128.40%	122.12%	113.76%	107.44%	90.60%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.76	0.90	1.10	0.62	0.63	0.57	0.41	-
P/RPS	0.37	0.43	0.54	0.26	0.23	0.19	0.21	9.89%
YoY %	-13.95%	-20.37%	107.69%	13.04%	21.05%	-9.52%	-	-
Horiz. %	176.19%	204.76%	257.14%	123.81%	109.52%	90.48%	100.00%	-
P/EPS	10.60	6.17	7.00	7.51	7.25	6.99	-6.06	-
YoY %	71.80%	-11.86%	-6.79%	3.59%	3.72%	215.35%	-	-
Horiz. %	-174.92%	-101.82%	-115.51%	-123.93%	-119.64%	-115.35%	100.00%	-
EY	9.43	16.20	14.29	13.31	13.80	14.30	-16.51	-
YoY %	-41.79%	13.37%	7.36%	-3.55%	-3.50%	186.61%	-	-
Horiz. %	-57.12%	-98.12%	-86.55%	-80.62%	-83.59%	-86.61%	100.00%	-
DY	7.89	10.00	8.18	8.06	6.04	3.51	2.03	25.36%
YoY %	-21.10%	22.25%	1.49%	33.44%	72.08%	72.91%	-	-
Horiz. %	388.67%	492.61%	402.96%	397.04%	297.54%	172.91%	100.00%	-
P/NAPS	0.54	0.65	0.83	0.50	0.54	0.53	0.41	4.69%
YoY %	-16.92%	-21.69%	66.00%	-7.41%	1.89%	29.27%	-	-
Horiz. %	131.71%	158.54%	202.44%	121.95%	131.71%	129.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	20/08/08	21/08/07	29/08/06	25/08/05	25/08/04	20/08/03	-
Price	0.79	0.88	0.85	0.69	0.63	0.56	0.48	-
P/RPS	0.38	0.42	0.42	0.29	0.23	0.19	0.24	7.95%
YoY %	-9.52%	0.00%	44.83%	26.09%	21.05%	-20.83%	-	-
Horiz. %	158.33%	175.00%	175.00%	120.83%	95.83%	79.17%	100.00%	-
P/EPS	11.02	6.03	5.41	8.36	7.25	6.87	-7.09	-
YoY %	82.75%	11.46%	-35.29%	15.31%	5.53%	196.90%	-	-
Horiz. %	-155.43%	-85.05%	-76.30%	-117.91%	-102.26%	-96.90%	100.00%	-
EY	9.07	16.57	18.49	11.96	13.80	14.55	-14.10	-
YoY %	-45.26%	-10.38%	54.60%	-13.33%	-5.15%	203.19%	-	-
Horiz. %	-64.33%	-117.52%	-131.13%	-84.82%	-97.87%	-103.19%	100.00%	-
DY	7.59	10.23	10.59	7.25	6.04	3.57	1.74	27.79%
YoY %	-25.81%	-3.40%	46.07%	20.03%	69.19%	105.17%	-	-
Horiz. %	436.21%	587.93%	608.62%	416.67%	347.13%	205.17%	100.00%	-
P/NAPS	0.56	0.63	0.64	0.56	0.54	0.52	0.48	2.60%
YoY %	-11.11%	-1.56%	14.29%	3.70%	3.85%	8.33%	-	-
Horiz. %	116.67%	131.25%	133.33%	116.67%	112.50%	108.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos