[MWE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.54%
YoY- -37.49%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 508,025 516,241 473,521 474,975 488,178 471,136 487,266 0.69%
PBT 61,055 55,240 52,336 29,417 41,388 48,279 21,302 19.16%
Tax -13,186 -11,770 -8,721 -7,196 -7,351 -6,555 -3,825 22.88%
NP 47,869 43,470 43,615 22,221 34,037 41,724 17,477 18.26%
-
NP to SH 45,718 47,173 43,455 19,952 31,918 40,890 19,109 15.63%
-
Tax Rate 21.60% 21.31% 16.66% 24.46% 17.76% 13.58% 17.96% -
Total Cost 460,156 472,771 429,906 452,754 454,141 429,412 469,789 -0.34%
-
Net Worth 496,795 415,826 383,985 328,083 320,984 304,958 286,971 9.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 25,415 23,108 20,823 23,072 20,809 20,809 11,565 14.00%
Div Payout % 55.59% 48.99% 47.92% 115.64% 65.20% 50.89% 60.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 496,795 415,826 383,985 328,083 320,984 304,958 286,971 9.56%
NOSH 231,067 231,014 231,316 231,044 230,924 231,029 231,428 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.42% 8.42% 9.21% 4.68% 6.97% 8.86% 3.59% -
ROE 9.20% 11.34% 11.32% 6.08% 9.94% 13.41% 6.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 219.86 223.47 204.71 205.58 211.40 203.93 210.55 0.72%
EPS 19.79 20.42 18.79 8.64 13.82 17.70 8.26 15.66%
DPS 11.00 10.00 9.00 10.00 9.00 9.00 5.00 14.02%
NAPS 2.15 1.80 1.66 1.42 1.39 1.32 1.24 9.59%
Adjusted Per Share Value based on latest NOSH - 231,044
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 219.39 222.94 204.49 205.12 210.82 203.46 210.43 0.69%
EPS 19.74 20.37 18.77 8.62 13.78 17.66 8.25 15.63%
DPS 10.98 9.98 8.99 9.96 8.99 8.99 4.99 14.03%
NAPS 2.1454 1.7958 1.6583 1.4168 1.3862 1.317 1.2393 9.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.13 1.03 0.80 0.84 0.92 0.62 -
P/RPS 0.73 0.51 0.50 0.39 0.40 0.45 0.29 16.61%
P/EPS 8.09 5.53 5.48 9.26 6.08 5.20 7.51 1.24%
EY 12.37 18.07 18.24 10.79 16.45 19.24 13.32 -1.22%
DY 6.88 8.85 8.74 12.50 10.71 9.78 8.06 -2.60%
P/NAPS 0.74 0.63 0.62 0.56 0.60 0.70 0.50 6.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 21/11/07 28/11/06 -
Price 1.76 1.23 1.04 0.82 0.70 0.99 0.70 -
P/RPS 0.80 0.55 0.51 0.40 0.33 0.49 0.33 15.88%
P/EPS 8.90 6.02 5.54 9.50 5.06 5.59 8.48 0.80%
EY 11.24 16.60 18.06 10.53 19.75 17.88 11.80 -0.80%
DY 6.25 8.13 8.65 12.20 12.86 9.09 7.14 -2.19%
P/NAPS 0.82 0.68 0.63 0.58 0.50 0.75 0.56 6.55%

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