[MWE] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 28.35%

YoY- 88.78%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	494,065	477,643	468,619	472,008	616,252	630,746	592,816	-2.98%
YoY %	3.44%	1.93%	-0.72%	-23.41%	-2.30%	6.40%	-	-
Horiz. %	83.34%	80.57%	79.05%	79.62%	103.95%	106.40%	100.00%	-
PBT	49,981	23,951	47,322	38,428	21,968	32,522	37,661	4.82%
YoY %	108.68%	-49.39%	23.14%	74.93%	-32.45%	-13.65%	-	-
Horiz. %	132.71%	63.60%	125.65%	102.04%	58.33%	86.35%	100.00%	-
Tax	-11,397	-4,471	-7,425	-4,491	-6,258	-14,067	-26,397	-13.05%
YoY %	-154.91%	39.78%	-65.33%	28.24%	55.51%	46.71%	-	-
Horiz. %	43.18%	16.94%	28.13%	17.01%	23.71%	53.29%	100.00%	-
NP	38,584	19,480	39,897	33,937	15,710	18,455	11,264	22.76%
YoY %	98.07%	-51.17%	17.56%	116.02%	-14.87%	63.84%	-	-
Horiz. %	342.54%	172.94%	354.20%	301.29%	139.47%	163.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,494	16,899	38,292	32,897	17,426	18,455	11,264	22.18%
YoY %	121.87%	-55.87%	16.40%	88.78%	-5.58%	63.84%	-	-
Horiz. %	332.87%	150.03%	339.95%	292.05%	154.71%	163.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.80%	18.67%	15.69%	11.69%	28.49%	43.25%	70.09%	-
YoY %	22.12%	18.99%	34.22%	-58.97%	-34.13%	-38.29%	-	-
Horiz. %	32.53%	26.64%	22.39%	16.68%	40.65%	61.71%	100.00%	-
Total Cost	455,481	458,163	428,722	438,071	600,542	612,291	581,552	-3.98%
YoY %	-0.59%	6.87%	-2.13%	-27.05%	-1.92%	5.29%	-	-
Horiz. %	78.32%	78.78%	73.72%	75.33%	103.27%	105.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	374,216	314,733	312,624	291,645	275,538	261,099	221,943	9.09%
YoY %	18.90%	0.67%	7.19%	5.85%	5.53%	17.64%	-	-
Horiz. %	168.61%	141.81%	140.86%	131.41%	124.15%	117.64%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	18,499	13,830	20,809	20,809	11,565	8,804	4,135	28.35%
YoY %	33.76%	-33.54%	0.00%	79.93%	31.36%	112.91%	-	-
Horiz. %	447.38%	334.46%	503.24%	503.24%	279.69%	212.91%	100.00%	-
Div Payout %	49.34%	81.84%	54.34%	63.26%	66.37%	47.71%	36.71%	-
YoY %	-39.71%	50.61%	-14.10%	-4.69%	39.11%	29.96%	-	-
Horiz. %	134.40%	222.94%	148.03%	172.32%	180.80%	129.96%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	374,216	314,733	312,624	291,645	275,538	261,099	221,943	9.09%
YoY %	18.90%	0.67%	7.19%	5.85%	5.53%	17.64%	-	-
Horiz. %	168.61%	141.81%	140.86%	131.41%	124.15%	117.64%	100.00%	-
NOSH	230,997	231,422	231,573	231,464	231,544	231,061	209,380	1.65%
YoY %	-0.18%	-0.07%	0.05%	-0.03%	0.21%	10.35%	-	-
Horiz. %	110.32%	110.53%	110.60%	110.55%	110.59%	110.35%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	7.81%	4.08%	8.51%	7.19%	2.55%	2.93%	1.90%	-
YoY %	91.42%	-52.06%	18.36%	181.96%	-12.97%	54.21%	-	-
Horiz. %	411.05%	214.74%	447.89%	378.42%	134.21%	154.21%	100.00%	-
ROE	10.02%	5.37%	12.25%	11.28%	6.32%	7.07%	5.08%	-
YoY %	86.59%	-56.16%	8.60%	78.48%	-10.61%	39.17%	-	-
Horiz. %	197.24%	105.71%	241.14%	222.05%	124.41%	139.17%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	213.88	206.39	202.36	203.92	266.15	272.98	283.13	-4.56%
YoY %	3.63%	1.99%	-0.77%	-23.38%	-2.50%	-3.58%	-	-
Horiz. %	75.54%	72.90%	71.47%	72.02%	94.00%	96.42%	100.00%	-
EPS	16.23	7.30	16.54	14.21	7.53	7.99	5.38	20.19%
YoY %	122.33%	-55.86%	16.40%	88.71%	-5.76%	48.51%	-	-
Horiz. %	301.67%	135.69%	307.43%	264.13%	139.96%	148.51%	100.00%	-
DPS	8.00	6.00	9.00	9.00	5.00	3.81	1.98	26.18%
YoY %	33.33%	-33.33%	0.00%	80.00%	31.23%	92.42%	-	-
Horiz. %	404.04%	303.03%	454.55%	454.55%	252.53%	192.42%	100.00%	-
NAPS	1.62	1.36	1.35	1.26	1.19	1.13	1.06	7.32%
YoY %	19.12%	0.74%	7.14%	5.88%	5.31%	6.60%	-	-
Horiz. %	152.83%	128.30%	127.36%	118.87%	112.26%	106.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 231,464
RPS	213.36	206.27	202.38	203.84	266.13	272.39	256.01	-2.99%
YoY %	3.44%	1.92%	-0.72%	-23.41%	-2.30%	6.40%	-	-
Horiz. %	83.34%	80.57%	79.05%	79.62%	103.95%	106.40%	100.00%	-
EPS	16.19	7.30	16.54	14.21	7.53	7.97	4.86	22.19%
YoY %	121.78%	-55.86%	16.40%	88.71%	-5.52%	63.99%	-	-
Horiz. %	333.13%	150.21%	340.33%	292.39%	154.94%	163.99%	100.00%	-
DPS	7.99	5.97	8.99	8.99	4.99	3.80	1.79	28.30%
YoY %	33.84%	-33.59%	0.00%	80.16%	31.32%	112.29%	-	-
Horiz. %	446.37%	333.52%	502.23%	502.23%	278.77%	212.29%	100.00%	-
NAPS	1.6161	1.3592	1.3501	1.2595	1.1899	1.1276	0.9585	9.09%
YoY %	18.90%	0.67%	7.19%	5.85%	5.53%	17.64%	-	-
Horiz. %	168.61%	141.80%	140.86%	131.40%	124.14%	117.64%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.03	0.74	0.91	0.82	0.64	0.67	0.68	-
P/RPS	0.48	0.36	0.45	0.40	0.24	0.25	0.24	12.24%
YoY %	33.33%	-20.00%	12.50%	66.67%	-4.00%	4.17%	-	-
Horiz. %	200.00%	150.00%	187.50%	166.67%	100.00%	104.17%	100.00%	-
P/EPS	6.35	10.13	5.50	5.77	8.50	8.39	12.64	-10.83%
YoY %	-37.31%	84.18%	-4.68%	-32.12%	1.31%	-33.62%	-	-
Horiz. %	50.24%	80.14%	43.51%	45.65%	67.25%	66.38%	100.00%	-
EY	15.76	9.87	18.17	17.33	11.76	11.92	7.91	12.16%
YoY %	59.68%	-45.68%	4.85%	47.36%	-1.34%	50.70%	-	-
Horiz. %	199.24%	124.78%	229.71%	219.09%	148.67%	150.70%	100.00%	-
DY	7.77	8.11	9.89	10.98	7.81	5.69	2.90	17.84%
YoY %	-4.19%	-18.00%	-9.93%	40.59%	37.26%	96.21%	-	-
Horiz. %	267.93%	279.66%	341.03%	378.62%	269.31%	196.21%	100.00%	-
P/NAPS	0.64	0.54	0.67	0.65	0.54	0.59	0.64	0.00%
YoY %	18.52%	-19.40%	3.08%	20.37%	-8.47%	-7.81%	-	-
Horiz. %	100.00%	84.38%	104.69%	101.56%	84.38%	92.19%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	29/05/08	30/05/07	08/06/06	26/05/05	27/05/04	-
Price	0.94	0.80	0.99	1.01	0.63	0.65	0.59	-
P/RPS	0.44	0.39	0.49	0.50	0.24	0.24	0.21	13.11%
YoY %	12.82%	-20.41%	-2.00%	108.33%	0.00%	14.29%	-	-
Horiz. %	209.52%	185.71%	233.33%	238.10%	114.29%	114.29%	100.00%	-
P/EPS	5.79	10.96	5.99	7.11	8.37	8.14	10.97	-10.09%
YoY %	-47.17%	82.97%	-15.75%	-15.05%	2.83%	-25.80%	-	-
Horiz. %	52.78%	99.91%	54.60%	64.81%	76.30%	74.20%	100.00%	-
EY	17.27	9.13	16.70	14.07	11.95	12.29	9.12	11.22%
YoY %	89.16%	-45.33%	18.69%	17.74%	-2.77%	34.76%	-	-
Horiz. %	189.36%	100.11%	183.11%	154.28%	131.03%	134.76%	100.00%	-
DY	8.51	7.50	9.09	8.91	7.94	5.86	3.35	16.80%
YoY %	13.47%	-17.49%	2.02%	12.22%	35.49%	74.93%	-	-
Horiz. %	254.03%	223.88%	271.34%	265.97%	237.01%	174.93%	100.00%	-
P/NAPS	0.58	0.59	0.73	0.80	0.53	0.58	0.56	0.58%
YoY %	-1.69%	-19.18%	-8.75%	50.94%	-8.62%	3.57%	-	-
Horiz. %	103.57%	105.36%	130.36%	142.86%	94.64%	103.57%	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