[MWE] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.5%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 473,521 474,975 488,178 471,136 487,266 656,218 647,016 -5.06%
PBT 52,336 29,417 41,388 48,279 21,302 27,009 42,992 3.33%
Tax -8,721 -7,196 -7,351 -6,555 -3,825 -6,214 -27,555 -17.44%
NP 43,615 22,221 34,037 41,724 17,477 20,795 15,437 18.88%
-
NP to SH 43,455 19,952 31,918 40,890 19,109 19,780 15,437 18.81%
-
Tax Rate 16.66% 24.46% 17.76% 13.58% 17.96% 23.01% 64.09% -
Total Cost 429,906 452,754 454,141 429,412 469,789 635,423 631,579 -6.20%
-
Net Worth 383,985 328,083 320,984 304,958 286,971 268,081 224,501 9.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 20,823 23,072 20,809 20,809 11,565 4,608 8,331 16.48%
Div Payout % 47.92% 115.64% 65.20% 50.89% 60.53% 23.30% 53.97% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 383,985 328,083 320,984 304,958 286,971 268,081 224,501 9.35%
NOSH 231,316 231,044 230,924 231,029 231,428 231,104 209,814 1.63%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.21% 4.68% 6.97% 8.86% 3.59% 3.17% 2.39% -
ROE 11.32% 6.08% 9.94% 13.41% 6.66% 7.38% 6.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 204.71 205.58 211.40 203.93 210.55 283.95 308.37 -6.59%
EPS 18.79 8.64 13.82 17.70 8.26 8.56 7.36 16.89%
DPS 9.00 10.00 9.00 9.00 5.00 2.00 4.00 14.46%
NAPS 1.66 1.42 1.39 1.32 1.24 1.16 1.07 7.59%
Adjusted Per Share Value based on latest NOSH - 231,029
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 204.49 205.12 210.82 203.46 210.43 283.39 279.42 -5.06%
EPS 18.77 8.62 13.78 17.66 8.25 8.54 6.67 18.81%
DPS 8.99 9.96 8.99 8.99 4.99 1.99 3.60 16.46%
NAPS 1.6583 1.4168 1.3862 1.317 1.2393 1.1577 0.9695 9.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.03 0.80 0.84 0.92 0.62 0.62 0.64 -
P/RPS 0.50 0.39 0.40 0.45 0.29 0.22 0.21 15.54%
P/EPS 5.48 9.26 6.08 5.20 7.51 7.24 8.70 -7.41%
EY 18.24 10.79 16.45 19.24 13.32 13.80 11.50 7.98%
DY 8.74 12.50 10.71 9.78 8.06 3.23 6.25 5.74%
P/NAPS 0.62 0.56 0.60 0.70 0.50 0.53 0.60 0.54%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 24/11/05 30/11/04 -
Price 1.04 0.82 0.70 0.99 0.70 0.56 0.62 -
P/RPS 0.51 0.40 0.33 0.49 0.33 0.20 0.20 16.87%
P/EPS 5.54 9.50 5.06 5.59 8.48 6.54 8.43 -6.75%
EY 18.06 10.53 19.75 17.88 11.80 15.28 11.87 7.24%
DY 8.65 12.20 12.86 9.09 7.14 3.57 6.45 5.01%
P/NAPS 0.63 0.58 0.50 0.75 0.56 0.48 0.58 1.38%

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