[MWE] QoQ Annualized Quarter 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- 57.86%
YoY- 255.16%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 472,453 453,065 434,024 424,144 440,481 424,165 390,840 13.43%
PBT 48,976 50,513 53,018 43,820 31,071 27,569 30,010 38.49%
Tax -6,200 -7,173 -6,574 -2,908 -4,129 -3,938 -3,214 54.77%
NP 42,776 43,340 46,444 40,912 26,942 23,630 26,796 36.47%
-
NP to SH 41,344 41,998 45,486 40,460 25,630 21,652 24,054 43.34%
-
Tax Rate 12.66% 14.20% 12.40% 6.64% 13.29% 14.28% 10.71% -
Total Cost 429,677 409,725 387,580 383,232 413,539 400,534 364,044 11.65%
-
Net Worth 314,508 305,276 305,089 291,645 293,735 286,842 284,484 6.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 20,813 - - - 20,815 - - -
Div Payout % 50.34% - - - 81.22% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 314,508 305,276 305,089 291,645 293,735 286,842 284,484 6.89%
NOSH 231,256 231,270 231,128 231,464 231,287 231,324 231,288 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.05% 9.57% 10.70% 9.65% 6.12% 5.57% 6.86% -
ROE 13.15% 13.76% 14.91% 13.87% 8.73% 7.55% 8.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 204.30 195.90 187.79 183.24 190.45 183.36 168.98 13.45%
EPS 17.88 18.16 19.68 17.48 11.08 9.36 10.40 43.37%
DPS 9.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.36 1.32 1.32 1.26 1.27 1.24 1.23 6.90%
Adjusted Per Share Value based on latest NOSH - 231,464
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 204.03 195.66 187.44 183.17 190.22 183.18 168.79 13.43%
EPS 17.85 18.14 19.64 17.47 11.07 9.35 10.39 43.30%
DPS 8.99 0.00 0.00 0.00 8.99 0.00 0.00 -
NAPS 1.3582 1.3184 1.3175 1.2595 1.2685 1.2387 1.2286 6.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.03 0.92 1.10 0.82 0.73 0.62 0.62 -
P/RPS 0.50 0.47 0.59 0.45 0.38 0.34 0.37 22.16%
P/EPS 5.76 5.07 5.59 4.69 6.59 6.62 5.96 -2.24%
EY 17.36 19.74 17.89 21.32 15.18 15.10 16.77 2.32%
DY 8.74 0.00 0.00 0.00 12.33 0.00 0.00 -
P/NAPS 0.76 0.70 0.83 0.65 0.57 0.50 0.50 32.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 21/08/07 30/05/07 27/02/07 28/11/06 29/08/06 -
Price 1.01 0.99 0.85 1.01 0.94 0.70 0.69 -
P/RPS 0.49 0.51 0.45 0.55 0.49 0.38 0.41 12.58%
P/EPS 5.65 5.45 4.32 5.78 8.48 7.48 6.63 -10.08%
EY 17.70 18.34 23.15 17.31 11.79 13.37 15.07 11.28%
DY 8.91 0.00 0.00 0.00 9.57 0.00 0.00 -
P/NAPS 0.74 0.75 0.64 0.80 0.74 0.56 0.56 20.35%

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