[MWE] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.05%
YoY- -50.85%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 506,981 513,016 484,442 479,122 481,429 471,053 549,841 -1.34%
PBT 61,620 54,398 52,605 24,478 42,565 42,575 22,720 18.07%
Tax -13,427 -11,311 -10,793 -5,184 -6,786 -5,809 -4,370 20.55%
NP 48,193 43,087 41,812 19,294 35,779 36,766 18,350 17.44%
-
NP to SH 46,986 46,773 41,731 16,552 33,677 36,346 19,080 16.19%
-
Tax Rate 21.79% 20.79% 20.52% 21.18% 15.94% 13.64% 19.23% -
Total Cost 458,788 469,929 442,630 459,828 445,650 434,287 531,491 -2.41%
-
Net Worth 487,409 455,309 376,735 323,265 320,981 305,292 284,387 9.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 36,966 23,123 18,499 13,830 20,809 20,809 11,565 21.34%
Div Payout % 78.68% 49.44% 44.33% 83.56% 61.79% 57.26% 60.62% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 487,409 455,309 376,735 323,265 320,981 305,292 284,387 9.38%
NOSH 231,000 231,121 231,126 230,903 230,922 231,282 231,209 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.51% 8.40% 8.63% 4.03% 7.43% 7.81% 3.34% -
ROE 9.64% 10.27% 11.08% 5.12% 10.49% 11.91% 6.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 219.47 221.97 209.60 207.50 208.48 203.67 237.81 -1.32%
EPS 20.34 20.24 18.06 7.17 14.58 15.72 8.25 16.21%
DPS 16.00 10.00 8.00 6.00 9.00 9.00 5.00 21.37%
NAPS 2.11 1.97 1.63 1.40 1.39 1.32 1.23 9.40%
Adjusted Per Share Value based on latest NOSH - 230,903
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 218.94 221.55 209.21 206.91 207.91 203.43 237.45 -1.34%
EPS 20.29 20.20 18.02 7.15 14.54 15.70 8.24 16.18%
DPS 15.96 9.99 7.99 5.97 8.99 8.99 4.99 21.36%
NAPS 2.1049 1.9663 1.627 1.396 1.3862 1.3184 1.2281 9.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.49 1.36 0.97 0.76 0.90 1.10 0.62 -
P/RPS 0.68 0.61 0.46 0.37 0.43 0.54 0.26 17.36%
P/EPS 7.33 6.72 5.37 10.60 6.17 7.00 7.51 -0.40%
EY 13.65 14.88 18.61 9.43 16.20 14.29 13.31 0.42%
DY 10.74 7.35 8.25 7.89 10.00 8.18 8.06 4.89%
P/NAPS 0.71 0.69 0.60 0.54 0.65 0.83 0.50 6.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 26/08/10 20/08/09 20/08/08 21/08/07 29/08/06 -
Price 1.66 1.19 0.99 0.79 0.88 0.85 0.69 -
P/RPS 0.76 0.54 0.47 0.38 0.42 0.42 0.29 17.40%
P/EPS 8.16 5.88 5.48 11.02 6.03 5.41 8.36 -0.40%
EY 12.25 17.01 18.24 9.07 16.57 18.49 11.96 0.39%
DY 9.64 8.40 8.08 7.59 10.23 10.59 7.25 4.85%
P/NAPS 0.79 0.60 0.61 0.56 0.63 0.64 0.56 5.89%

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