[MWE] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.67%
YoY- -55.87%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 508,272 495,528 494,065 477,643 468,619 472,008 616,252 -3.15%
PBT 61,940 52,799 49,981 23,951 47,322 38,428 21,968 18.83%
Tax -13,356 -10,181 -11,397 -4,471 -7,425 -4,491 -6,258 13.45%
NP 48,584 42,618 38,584 19,480 39,897 33,937 15,710 20.68%
-
NP to SH 47,362 46,519 37,494 16,899 38,292 32,897 17,426 18.11%
-
Tax Rate 21.56% 19.28% 22.80% 18.67% 15.69% 11.69% 28.49% -
Total Cost 459,688 452,910 455,481 458,163 428,722 438,071 600,542 -4.35%
-
Net Worth 439,211 406,755 374,216 314,733 312,624 291,645 275,538 8.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 23,106 23,123 18,499 13,830 20,809 20,809 11,565 12.21%
Div Payout % 48.79% 49.71% 49.34% 81.84% 54.34% 63.26% 66.37% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 439,211 406,755 374,216 314,733 312,624 291,645 275,538 8.07%
NOSH 231,163 231,111 230,997 231,422 231,573 231,464 231,544 -0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.56% 8.60% 7.81% 4.08% 8.51% 7.19% 2.55% -
ROE 10.78% 11.44% 10.02% 5.37% 12.25% 11.28% 6.32% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 219.88 214.41 213.88 206.39 202.36 203.92 266.15 -3.13%
EPS 20.49 20.13 16.23 7.30 16.54 14.21 7.53 18.13%
DPS 10.00 10.00 8.00 6.00 9.00 9.00 5.00 12.23%
NAPS 1.90 1.76 1.62 1.36 1.35 1.26 1.19 8.10%
Adjusted Per Share Value based on latest NOSH - 231,422
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 219.50 214.00 213.36 206.27 202.38 203.84 266.13 -3.15%
EPS 20.45 20.09 16.19 7.30 16.54 14.21 7.53 18.10%
DPS 9.98 9.99 7.99 5.97 8.99 8.99 4.99 12.23%
NAPS 1.8968 1.7566 1.6161 1.3592 1.3501 1.2595 1.1899 8.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.43 1.23 1.03 0.74 0.91 0.82 0.64 -
P/RPS 0.65 0.57 0.48 0.36 0.45 0.40 0.24 18.04%
P/EPS 6.98 6.11 6.35 10.13 5.50 5.77 8.50 -3.22%
EY 14.33 16.36 15.76 9.87 18.17 17.33 11.76 3.34%
DY 6.99 8.13 7.77 8.11 9.89 10.98 7.81 -1.83%
P/NAPS 0.75 0.70 0.64 0.54 0.67 0.65 0.54 5.62%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 26/05/10 27/05/09 29/05/08 30/05/07 08/06/06 -
Price 1.50 1.33 0.94 0.80 0.99 1.01 0.63 -
P/RPS 0.68 0.62 0.44 0.39 0.49 0.50 0.24 18.93%
P/EPS 7.32 6.61 5.79 10.96 5.99 7.11 8.37 -2.20%
EY 13.66 15.13 17.27 9.13 16.70 14.07 11.95 2.25%
DY 6.67 7.52 8.51 7.50 9.09 8.91 7.94 -2.86%
P/NAPS 0.79 0.76 0.58 0.59 0.73 0.80 0.53 6.87%

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