[MWE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.99%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 434,024 424,144 440,481 424,165 390,840 333,956 662,959 -24.66%
PBT 53,018 43,820 31,071 27,569 30,010 14,392 19,931 92.32%
Tax -6,574 -2,908 -4,129 -3,938 -3,214 -1,460 -3,849 43.02%
NP 46,444 40,912 26,942 23,630 26,796 12,932 16,082 103.19%
-
NP to SH 45,486 40,460 25,630 21,652 24,054 11,392 17,189 91.65%
-
Tax Rate 12.40% 6.64% 13.29% 14.28% 10.71% 10.14% 19.31% -
Total Cost 387,580 383,232 413,539 400,534 364,044 321,024 646,877 -28.99%
-
Net Worth 305,089 291,645 293,735 286,842 284,484 275,538 279,901 5.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,815 - - - 11,566 -
Div Payout % - - 81.22% - - - 67.29% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 305,089 291,645 293,735 286,842 284,484 275,538 279,901 5.92%
NOSH 231,128 231,464 231,287 231,324 231,288 231,544 231,323 -0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.70% 9.65% 6.12% 5.57% 6.86% 3.87% 2.43% -
ROE 14.91% 13.87% 8.73% 7.55% 8.46% 4.13% 6.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 187.79 183.24 190.45 183.36 168.98 144.23 286.59 -24.61%
EPS 19.68 17.48 11.08 9.36 10.40 4.92 7.43 91.77%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 5.00 -
NAPS 1.32 1.26 1.27 1.24 1.23 1.19 1.21 5.98%
Adjusted Per Share Value based on latest NOSH - 231,428
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 187.44 183.17 190.22 183.18 168.79 144.22 286.30 -24.66%
EPS 19.64 17.47 11.07 9.35 10.39 4.92 7.42 91.68%
DPS 0.00 0.00 8.99 0.00 0.00 0.00 4.99 -
NAPS 1.3175 1.2595 1.2685 1.2387 1.2286 1.1899 1.2088 5.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.10 0.82 0.73 0.62 0.62 0.64 0.57 -
P/RPS 0.59 0.45 0.38 0.34 0.37 0.44 0.20 106.09%
P/EPS 5.59 4.69 6.59 6.62 5.96 13.01 7.67 -19.06%
EY 17.89 21.32 15.18 15.10 16.77 7.69 13.04 23.53%
DY 0.00 0.00 12.33 0.00 0.00 0.00 8.77 -
P/NAPS 0.83 0.65 0.57 0.50 0.50 0.54 0.47 46.25%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 08/06/06 28/02/06 -
Price 0.85 1.01 0.94 0.70 0.69 0.63 0.66 -
P/RPS 0.45 0.55 0.49 0.38 0.41 0.44 0.23 56.62%
P/EPS 4.32 5.78 8.48 7.48 6.63 12.80 8.88 -38.22%
EY 23.15 17.31 11.79 13.37 15.07 7.81 11.26 61.90%
DY 0.00 0.00 9.57 0.00 0.00 0.00 7.58 -
P/NAPS 0.64 0.80 0.74 0.56 0.56 0.53 0.55 10.66%

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