[MWE] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 11.3%

YoY- 152.12%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	383,103	506,981	513,016	484,442	479,122	481,429	471,053	-3.38%
YoY %	-24.43%	-1.18%	5.90%	1.11%	-0.48%	2.20%	-	-
Horiz. %	81.33%	107.63%	108.91%	102.84%	101.71%	102.20%	100.00%	-
PBT	137,757	61,620	54,398	52,605	24,478	42,565	42,575	21.59%
YoY %	123.56%	13.28%	3.41%	114.91%	-42.49%	-0.02%	-	-
Horiz. %	323.56%	144.73%	127.77%	123.56%	57.49%	99.98%	100.00%	-
Tax	-5,883	-13,427	-11,311	-10,793	-5,184	-6,786	-5,809	0.21%
YoY %	56.19%	-18.71%	-4.80%	-108.20%	23.61%	-16.82%	-	-
Horiz. %	101.27%	231.14%	194.72%	185.80%	89.24%	116.82%	100.00%	-
NP	131,874	48,193	43,087	41,812	19,294	35,779	36,766	23.69%
YoY %	173.64%	11.85%	3.05%	116.71%	-46.07%	-2.68%	-	-
Horiz. %	358.68%	131.08%	117.19%	113.72%	52.48%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,113	46,986	46,773	41,731	16,552	33,677	36,346	23.65%
YoY %	176.92%	0.46%	12.08%	152.12%	-50.85%	-7.34%	-	-
Horiz. %	357.98%	129.27%	128.69%	114.82%	45.54%	92.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.27%	21.79%	20.79%	20.52%	21.18%	15.94%	13.64%	-
YoY %	-80.40%	4.81%	1.32%	-3.12%	32.87%	16.86%	-	-
Horiz. %	31.30%	159.75%	152.42%	150.44%	155.28%	116.86%	100.00%	-
Total Cost	251,229	458,788	469,929	442,630	459,828	445,650	434,287	-8.71%
YoY %	-45.24%	-2.37%	6.17%	-3.74%	3.18%	2.62%	-	-
Horiz. %	57.85%	105.64%	108.21%	101.92%	105.88%	102.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	612,264	487,409	455,309	376,735	323,265	320,981	305,292	12.28%
YoY %	25.62%	7.05%	20.86%	16.54%	0.71%	5.14%	-	-
Horiz. %	200.55%	159.65%	149.14%	123.40%	105.89%	105.14%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	20,720	36,966	23,123	18,499	13,830	20,809	20,809	-0.07%
YoY %	-43.95%	59.87%	25.00%	33.76%	-33.54%	0.00%	-	-
Horiz. %	99.57%	177.64%	111.12%	88.90%	66.46%	100.00%	100.00%	-
Div Payout %	15.93%	78.68%	49.44%	44.33%	83.56%	61.79%	57.26%	-
YoY %	-79.75%	59.14%	11.53%	-46.95%	35.23%	7.91%	-	-
Horiz. %	27.82%	137.41%	86.34%	77.42%	145.93%	107.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	612,264	487,409	455,309	376,735	323,265	320,981	305,292	12.28%
YoY %	25.62%	7.05%	20.86%	16.54%	0.71%	5.14%	-	-
Horiz. %	200.55%	159.65%	149.14%	123.40%	105.89%	105.14%	100.00%	-
NOSH	230,174	231,000	231,121	231,126	230,903	230,922	231,282	-0.07%
YoY %	-0.36%	-0.05%	-0.00%	0.10%	-0.01%	-0.16%	-	-
Horiz. %	99.52%	99.88%	99.93%	99.93%	99.84%	99.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	34.42%	9.51%	8.40%	8.63%	4.03%	7.43%	7.81%	-
YoY %	261.93%	13.21%	-2.67%	114.14%	-45.76%	-4.87%	-	-
Horiz. %	440.72%	121.77%	107.55%	110.50%	51.60%	95.13%	100.00%	-
ROE	21.25%	9.64%	10.27%	11.08%	5.12%	10.49%	11.91%	-
YoY %	120.44%	-6.13%	-7.31%	116.41%	-51.19%	-11.92%	-	-
Horiz. %	178.42%	80.94%	86.23%	93.03%	42.99%	88.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	166.44	219.47	221.97	209.60	207.50	208.48	203.67	-3.30%
YoY %	-24.16%	-1.13%	5.90%	1.01%	-0.47%	2.36%	-	-
Horiz. %	81.72%	107.76%	108.99%	102.91%	101.88%	102.36%	100.00%	-
EPS	56.53	20.34	20.24	18.06	7.17	14.58	15.72	23.75%
YoY %	177.93%	0.49%	12.07%	151.88%	-50.82%	-7.25%	-	-
Horiz. %	359.61%	129.39%	128.75%	114.89%	45.61%	92.75%	100.00%	-
DPS	9.00	16.00	10.00	8.00	6.00	9.00	9.00	0.00%
YoY %	-43.75%	60.00%	25.00%	33.33%	-33.33%	0.00%	-	-
Horiz. %	100.00%	177.78%	111.11%	88.89%	66.67%	100.00%	100.00%	-
NAPS	2.66	2.11	1.97	1.63	1.40	1.39	1.32	12.37%
YoY %	26.07%	7.11%	20.86%	16.43%	0.72%	5.30%	-	-
Horiz. %	201.52%	159.85%	149.24%	123.48%	106.06%	105.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 231,126
RPS	165.45	218.94	221.55	209.21	206.91	207.91	203.43	-3.38%
YoY %	-24.43%	-1.18%	5.90%	1.11%	-0.48%	2.20%	-	-
Horiz. %	81.33%	107.62%	108.91%	102.84%	101.71%	102.20%	100.00%	-
EPS	56.19	20.29	20.20	18.02	7.15	14.54	15.70	23.65%
YoY %	176.93%	0.45%	12.10%	152.03%	-50.83%	-7.39%	-	-
Horiz. %	357.90%	129.24%	128.66%	114.78%	45.54%	92.61%	100.00%	-
DPS	8.95	15.96	9.99	7.99	5.97	8.99	8.99	-0.07%
YoY %	-43.92%	59.76%	25.03%	33.84%	-33.59%	0.00%	-	-
Horiz. %	99.56%	177.53%	111.12%	88.88%	66.41%	100.00%	100.00%	-
NAPS	2.6441	2.1049	1.9663	1.627	1.396	1.3862	1.3184	12.28%
YoY %	25.62%	7.05%	20.85%	16.55%	0.71%	5.14%	-	-
Horiz. %	200.55%	159.66%	149.14%	123.41%	105.89%	105.14%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.84	1.49	1.36	0.97	0.76	0.90	1.10	-
P/RPS	1.11	0.68	0.61	0.46	0.37	0.43	0.54	12.74%
YoY %	63.24%	11.48%	32.61%	24.32%	-13.95%	-20.37%	-	-
Horiz. %	205.56%	125.93%	112.96%	85.19%	68.52%	79.63%	100.00%	-
P/EPS	3.26	7.33	6.72	5.37	10.60	6.17	7.00	-11.94%
YoY %	-55.53%	9.08%	25.14%	-49.34%	71.80%	-11.86%	-	-
Horiz. %	46.57%	104.71%	96.00%	76.71%	151.43%	88.14%	100.00%	-
EY	30.72	13.65	14.88	18.61	9.43	16.20	14.29	13.59%
YoY %	125.05%	-8.27%	-20.04%	97.35%	-41.79%	13.37%	-	-
Horiz. %	214.98%	95.52%	104.13%	130.23%	65.99%	113.37%	100.00%	-
DY	4.89	10.74	7.35	8.25	7.89	10.00	8.18	-8.21%
YoY %	-54.47%	46.12%	-10.91%	4.56%	-21.10%	22.25%	-	-
Horiz. %	59.78%	131.30%	89.85%	100.86%	96.45%	122.25%	100.00%	-
P/NAPS	0.69	0.71	0.69	0.60	0.54	0.65	0.83	-3.02%
YoY %	-2.82%	2.90%	15.00%	11.11%	-16.92%	-21.69%	-	-
Horiz. %	83.13%	85.54%	83.13%	72.29%	65.06%	78.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	16/08/12	25/08/11	26/08/10	20/08/09	20/08/08	21/08/07	-
Price	1.80	1.66	1.19	0.99	0.79	0.88	0.85	-
P/RPS	1.08	0.76	0.54	0.47	0.38	0.42	0.42	17.03%
YoY %	42.11%	40.74%	14.89%	23.68%	-9.52%	0.00%	-	-
Horiz. %	257.14%	180.95%	128.57%	111.90%	90.48%	100.00%	100.00%	-
P/EPS	3.18	8.16	5.88	5.48	11.02	6.03	5.41	-8.46%
YoY %	-61.03%	38.78%	7.30%	-50.27%	82.75%	11.46%	-	-
Horiz. %	58.78%	150.83%	108.69%	101.29%	203.70%	111.46%	100.00%	-
EY	31.40	12.25	17.01	18.24	9.07	16.57	18.49	9.21%
YoY %	156.33%	-27.98%	-6.74%	101.10%	-45.26%	-10.38%	-	-
Horiz. %	169.82%	66.25%	92.00%	98.65%	49.05%	89.62%	100.00%	-
DY	5.00	9.64	8.40	8.08	7.59	10.23	10.59	-11.74%
YoY %	-48.13%	14.76%	3.96%	6.46%	-25.81%	-3.40%	-	-
Horiz. %	47.21%	91.03%	79.32%	76.30%	71.67%	96.60%	100.00%	-
P/NAPS	0.68	0.79	0.60	0.61	0.56	0.63	0.64	1.01%
YoY %	-13.92%	31.67%	-1.64%	8.93%	-11.11%	-1.56%	-	-
Horiz. %	106.25%	123.44%	93.75%	95.31%	87.50%	98.44%	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