[MWE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 65.62%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 488,096 499,136 499,114 493,769 464,566 472,453 449,461 1.38%
PBT 152,154 60,732 50,405 44,980 25,521 48,976 31,071 30.28%
Tax -10,247 -12,437 -10,242 -10,322 -4,116 -6,200 -4,129 16.34%
NP 141,907 48,295 40,163 34,658 21,405 42,776 26,942 31.87%
-
NP to SH 139,724 47,290 44,365 33,045 18,917 41,344 25,630 32.62%
-
Tax Rate 6.73% 20.48% 20.32% 22.95% 16.13% 12.66% 13.29% -
Total Cost 346,189 450,841 458,951 459,111 443,161 429,677 422,519 -3.26%
-
Net Worth 460,461 434,497 231,157 328,652 315,790 314,448 231,221 12.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 34,580 23,106 23,123 18,499 13,830 20,809 20,809 8.82%
Div Payout % 24.75% 48.86% 52.12% 55.98% 73.11% 50.33% 81.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 460,461 434,497 231,157 328,652 315,790 314,448 231,221 12.15%
NOSH 230,230 231,559 231,157 231,445 230,504 231,212 231,221 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 29.07% 9.68% 8.05% 7.02% 4.61% 9.05% 5.99% -
ROE 30.34% 10.88% 19.19% 10.05% 5.99% 13.15% 11.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.00 215.97 215.92 213.34 201.54 204.34 194.39 1.45%
EPS 60.69 20.46 19.19 14.28 8.21 17.88 11.08 32.73%
DPS 15.00 10.00 10.00 8.00 6.00 9.00 9.00 8.87%
NAPS 2.00 1.88 1.00 1.42 1.37 1.36 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 231,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 210.79 215.55 215.55 213.24 200.63 204.03 194.10 1.38%
EPS 60.34 20.42 19.16 14.27 8.17 17.85 11.07 32.62%
DPS 14.93 9.98 9.99 7.99 5.97 8.99 8.99 8.81%
NAPS 1.9885 1.8764 0.9983 1.4193 1.3638 1.358 0.9985 12.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.73 1.26 1.05 0.83 0.62 1.03 0.73 -
P/RPS 0.82 0.58 0.49 0.39 0.31 0.50 0.38 13.66%
P/EPS 2.85 6.16 5.47 5.81 7.55 5.76 6.59 -13.02%
EY 35.08 16.24 18.28 17.20 13.24 17.36 15.18 14.96%
DY 8.67 7.94 9.52 9.64 9.68 8.74 12.33 -5.69%
P/NAPS 0.87 0.67 1.05 0.58 0.45 0.76 0.73 2.96%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.82 1.41 1.19 0.93 0.66 1.01 0.94 -
P/RPS 0.86 0.65 0.55 0.44 0.33 0.49 0.48 10.19%
P/EPS 3.00 6.89 6.20 6.51 8.04 5.65 8.48 -15.88%
EY 33.35 14.51 16.13 15.35 12.43 17.70 11.79 18.90%
DY 8.24 7.09 8.40 8.60 9.09 8.91 9.57 -2.46%
P/NAPS 0.91 0.75 1.19 0.65 0.48 0.74 0.94 -0.53%

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