[MWE] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

13-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -5.22%

YoY- -21.94%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	516,241	473,521	474,975	488,178	471,136	487,266	656,218	-3.91%
YoY %	9.02%	-0.31%	-2.70%	3.62%	-3.31%	-25.75%	-	-
Horiz. %	78.67%	72.16%	72.38%	74.39%	71.80%	74.25%	100.00%	-
PBT	55,240	52,336	29,417	41,388	48,279	21,302	27,009	12.65%
YoY %	5.55%	77.91%	-28.92%	-14.27%	126.64%	-21.13%	-	-
Horiz. %	204.52%	193.77%	108.92%	153.24%	178.75%	78.87%	100.00%	-
Tax	-11,770	-8,721	-7,196	-7,351	-6,555	-3,825	-6,214	11.22%
YoY %	-34.96%	-21.19%	2.11%	-12.14%	-71.37%	38.45%	-	-
Horiz. %	189.41%	140.34%	115.80%	118.30%	105.49%	61.55%	100.00%	-
NP	43,470	43,615	22,221	34,037	41,724	17,477	20,795	13.07%
YoY %	-0.33%	96.28%	-34.72%	-18.42%	138.74%	-15.96%	-	-
Horiz. %	209.04%	209.74%	106.86%	163.68%	200.64%	84.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,173	43,455	19,952	31,918	40,890	19,109	19,780	15.57%
YoY %	8.56%	117.80%	-37.49%	-21.94%	113.98%	-3.39%	-	-
Horiz. %	238.49%	219.69%	100.87%	161.37%	206.72%	96.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.31%	16.66%	24.46%	17.76%	13.58%	17.96%	23.01%	-
YoY %	27.91%	-31.89%	37.73%	30.78%	-24.39%	-21.95%	-	-
Horiz. %	92.61%	72.40%	106.30%	77.18%	59.02%	78.05%	100.00%	-
Total Cost	472,771	429,906	452,754	454,141	429,412	469,789	635,423	-4.80%
YoY %	9.97%	-5.05%	-0.31%	5.76%	-8.59%	-26.07%	-	-
Horiz. %	74.40%	67.66%	71.25%	71.47%	67.58%	73.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,826	383,985	328,083	320,984	304,958	286,971	268,081	7.58%
YoY %	8.29%	17.04%	2.21%	5.26%	6.27%	7.05%	-	-
Horiz. %	155.11%	143.23%	122.38%	119.73%	113.76%	107.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	23,108	20,823	23,072	20,809	20,809	11,565	4,608	30.81%
YoY %	10.97%	-9.75%	10.88%	0.00%	79.93%	150.98%	-	-
Horiz. %	501.48%	451.89%	500.69%	451.58%	451.58%	250.98%	100.00%	-
Div Payout %	48.99%	47.92%	115.64%	65.20%	50.89%	60.53%	23.30%	-
YoY %	2.23%	-58.56%	77.36%	28.12%	-15.93%	159.79%	-	-
Horiz. %	210.26%	205.67%	496.31%	279.83%	218.41%	259.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	415,826	383,985	328,083	320,984	304,958	286,971	268,081	7.58%
YoY %	8.29%	17.04%	2.21%	5.26%	6.27%	7.05%	-	-
Horiz. %	155.11%	143.23%	122.38%	119.73%	113.76%	107.05%	100.00%	-
NOSH	231,014	231,316	231,044	230,924	231,029	231,428	231,104	-0.00%
YoY %	-0.13%	0.12%	0.05%	-0.05%	-0.17%	0.14%	-	-
Horiz. %	99.96%	100.09%	99.97%	99.92%	99.97%	100.14%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	8.42%	9.21%	4.68%	6.97%	8.86%	3.59%	3.17%	-
YoY %	-8.58%	96.79%	-32.86%	-21.33%	146.80%	13.25%	-	-
Horiz. %	265.62%	290.54%	147.63%	219.87%	279.50%	113.25%	100.00%	-
ROE	11.34%	11.32%	6.08%	9.94%	13.41%	6.66%	7.38%	-
YoY %	0.18%	86.18%	-38.83%	-25.88%	101.35%	-9.76%	-	-
Horiz. %	153.66%	153.39%	82.38%	134.69%	181.71%	90.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	223.47	204.71	205.58	211.40	203.93	210.55	283.95	-3.91%
YoY %	9.16%	-0.42%	-2.75%	3.66%	-3.14%	-25.85%	-	-
Horiz. %	78.70%	72.09%	72.40%	74.45%	71.82%	74.15%	100.00%	-
EPS	20.42	18.79	8.64	13.82	17.70	8.26	8.56	15.58%
YoY %	8.67%	117.48%	-37.48%	-21.92%	114.29%	-3.50%	-	-
Horiz. %	238.55%	219.51%	100.93%	161.45%	206.78%	96.50%	100.00%	-
DPS	10.00	9.00	10.00	9.00	9.00	5.00	2.00	30.75%
YoY %	11.11%	-10.00%	11.11%	0.00%	80.00%	150.00%	-	-
Horiz. %	500.00%	450.00%	500.00%	450.00%	450.00%	250.00%	100.00%	-
NAPS	1.80	1.66	1.42	1.39	1.32	1.24	1.16	7.59%
YoY %	8.43%	16.90%	2.16%	5.30%	6.45%	6.90%	-	-
Horiz. %	155.17%	143.10%	122.41%	119.83%	113.79%	106.90%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 230,924
RPS	222.94	204.49	205.12	210.82	203.46	210.43	283.39	-3.91%
YoY %	9.02%	-0.31%	-2.70%	3.62%	-3.31%	-25.75%	-	-
Horiz. %	78.67%	72.16%	72.38%	74.39%	71.80%	74.25%	100.00%	-
EPS	20.37	18.77	8.62	13.78	17.66	8.25	8.54	15.58%
YoY %	8.52%	117.75%	-37.45%	-21.97%	114.06%	-3.40%	-	-
Horiz. %	238.52%	219.79%	100.94%	161.36%	206.79%	96.60%	100.00%	-
DPS	9.98	8.99	9.96	8.99	8.99	4.99	1.99	30.81%
YoY %	11.01%	-9.74%	10.79%	0.00%	80.16%	150.75%	-	-
Horiz. %	501.51%	451.76%	500.50%	451.76%	451.76%	250.75%	100.00%	-
NAPS	1.7958	1.6583	1.4168	1.3862	1.317	1.2393	1.1577	7.58%
YoY %	8.29%	17.05%	2.21%	5.25%	6.27%	7.05%	-	-
Horiz. %	155.12%	143.24%	122.38%	119.74%	113.76%	107.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.13	1.03	0.80	0.84	0.92	0.62	0.62	-
P/RPS	0.51	0.50	0.39	0.40	0.45	0.29	0.22	15.03%
YoY %	2.00%	28.21%	-2.50%	-11.11%	55.17%	31.82%	-	-
Horiz. %	231.82%	227.27%	177.27%	181.82%	204.55%	131.82%	100.00%	-
P/EPS	5.53	5.48	9.26	6.08	5.20	7.51	7.24	-4.38%
YoY %	0.91%	-40.82%	52.30%	16.92%	-30.76%	3.73%	-	-
Horiz. %	76.38%	75.69%	127.90%	83.98%	71.82%	103.73%	100.00%	-
EY	18.07	18.24	10.79	16.45	19.24	13.32	13.80	4.59%
YoY %	-0.93%	69.05%	-34.41%	-14.50%	44.44%	-3.48%	-	-
Horiz. %	130.94%	132.17%	78.19%	119.20%	139.42%	96.52%	100.00%	-
DY	8.85	8.74	12.50	10.71	9.78	8.06	3.23	18.28%
YoY %	1.26%	-30.08%	16.71%	9.51%	21.34%	149.54%	-	-
Horiz. %	273.99%	270.59%	387.00%	331.58%	302.79%	249.54%	100.00%	-
P/NAPS	0.63	0.62	0.56	0.60	0.70	0.50	0.53	2.92%
YoY %	1.61%	10.71%	-6.67%	-14.29%	40.00%	-5.66%	-	-
Horiz. %	118.87%	116.98%	105.66%	113.21%	132.08%	94.34%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	10/11/11	18/11/10	25/11/09	13/11/08	21/11/07	28/11/06	24/11/05	-
Price	1.23	1.04	0.82	0.70	0.99	0.70	0.56	-
P/RPS	0.55	0.51	0.40	0.33	0.49	0.33	0.20	18.35%
YoY %	7.84%	27.50%	21.21%	-32.65%	48.48%	65.00%	-	-
Horiz. %	275.00%	255.00%	200.00%	165.00%	245.00%	165.00%	100.00%	-
P/EPS	6.02	5.54	9.50	5.06	5.59	8.48	6.54	-1.37%
YoY %	8.66%	-41.68%	87.75%	-9.48%	-34.08%	29.66%	-	-
Horiz. %	92.05%	84.71%	145.26%	77.37%	85.47%	129.66%	100.00%	-
EY	16.60	18.06	10.53	19.75	17.88	11.80	15.28	1.38%
YoY %	-8.08%	71.51%	-46.68%	10.46%	51.53%	-22.77%	-	-
Horiz. %	108.64%	118.19%	68.91%	129.25%	117.02%	77.23%	100.00%	-
DY	8.13	8.65	12.20	12.86	9.09	7.14	3.57	14.69%
YoY %	-6.01%	-29.10%	-5.13%	41.47%	27.31%	100.00%	-	-
Horiz. %	227.73%	242.30%	341.74%	360.22%	254.62%	200.00%	100.00%	-
P/NAPS	0.68	0.63	0.58	0.50	0.75	0.56	0.48	5.97%
YoY %	7.94%	8.62%	16.00%	-33.33%	33.93%	16.67%	-	-
Horiz. %	141.67%	131.25%	120.83%	104.17%	156.25%	116.67%	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