[MWE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.13%
YoY- 117.8%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 341,908 508,025 516,241 473,521 474,975 488,178 471,136 -5.19%
PBT 110,744 61,055 55,240 52,336 29,417 41,388 48,279 14.82%
Tax -4,220 -13,186 -11,770 -8,721 -7,196 -7,351 -6,555 -7.07%
NP 106,524 47,869 43,470 43,615 22,221 34,037 41,724 16.89%
-
NP to SH 105,565 45,718 47,173 43,455 19,952 31,918 40,890 17.10%
-
Tax Rate 3.81% 21.60% 21.31% 16.66% 24.46% 17.76% 13.58% -
Total Cost 235,384 460,156 472,771 429,906 452,754 454,141 429,412 -9.52%
-
Net Worth 615,210 496,795 415,826 383,985 328,083 320,984 304,958 12.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 20,720 25,415 23,108 20,823 23,072 20,809 20,809 -0.07%
Div Payout % 19.63% 55.59% 48.99% 47.92% 115.64% 65.20% 50.89% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 615,210 496,795 415,826 383,985 328,083 320,984 304,958 12.39%
NOSH 230,415 231,067 231,014 231,316 231,044 230,924 231,029 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 31.16% 9.42% 8.42% 9.21% 4.68% 6.97% 8.86% -
ROE 17.16% 9.20% 11.34% 11.32% 6.08% 9.94% 13.41% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 148.39 219.86 223.47 204.71 205.58 211.40 203.93 -5.15%
EPS 45.81 19.79 20.42 18.79 8.64 13.82 17.70 17.15%
DPS 9.00 11.00 10.00 9.00 10.00 9.00 9.00 0.00%
NAPS 2.67 2.15 1.80 1.66 1.42 1.39 1.32 12.44%
Adjusted Per Share Value based on latest NOSH - 231,316
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 147.65 219.39 222.94 204.49 205.12 210.82 203.46 -5.19%
EPS 45.59 19.74 20.37 18.77 8.62 13.78 17.66 17.10%
DPS 8.95 10.98 9.98 8.99 9.96 8.99 8.99 -0.07%
NAPS 2.6568 2.1454 1.7958 1.6583 1.4168 1.3862 1.317 12.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 1.60 1.13 1.03 0.80 0.84 0.92 -
P/RPS 1.16 0.73 0.51 0.50 0.39 0.40 0.45 17.07%
P/EPS 3.75 8.09 5.53 5.48 9.26 6.08 5.20 -5.29%
EY 26.64 12.37 18.07 18.24 10.79 16.45 19.24 5.56%
DY 5.23 6.88 8.85 8.74 12.50 10.71 9.78 -9.89%
P/NAPS 0.64 0.74 0.63 0.62 0.56 0.60 0.70 -1.48%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 21/11/07 -
Price 1.78 1.76 1.23 1.04 0.82 0.70 0.99 -
P/RPS 1.20 0.80 0.55 0.51 0.40 0.33 0.49 16.08%
P/EPS 3.89 8.90 6.02 5.54 9.50 5.06 5.59 -5.85%
EY 25.74 11.24 16.60 18.06 10.53 19.75 17.88 6.25%
DY 5.06 6.25 8.13 8.65 12.20 12.86 9.09 -9.29%
P/NAPS 0.67 0.82 0.68 0.63 0.58 0.50 0.75 -1.86%

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