[MWE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -31.67%
YoY- -30.17%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 464,566 474,032 451,976 408,808 472,453 453,065 434,024 4.61%
PBT 25,521 40,396 40,196 37,204 48,976 50,513 53,018 -38.44%
Tax -4,116 -8,708 -7,746 -7,808 -6,200 -7,173 -6,574 -26.70%
NP 21,405 31,688 32,450 29,396 42,776 43,340 46,444 -40.19%
-
NP to SH 18,917 29,430 30,152 28,252 41,344 41,998 45,486 -44.13%
-
Tax Rate 16.13% 21.56% 19.27% 20.99% 12.66% 14.20% 12.40% -
Total Cost 443,161 442,344 419,526 379,412 429,677 409,725 387,580 9.30%
-
Net Worth 316,771 321,271 321,405 312,624 314,508 305,276 305,089 2.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,873 - - - 20,813 - - -
Div Payout % 73.34% - - - 50.34% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 316,771 321,271 321,405 312,624 314,508 305,276 305,089 2.52%
NOSH 231,220 231,130 231,226 231,573 231,256 231,270 231,128 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.61% 6.68% 7.18% 7.19% 9.05% 9.57% 10.70% -
ROE 5.97% 9.16% 9.38% 9.04% 13.15% 13.76% 14.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 200.92 205.09 195.47 176.53 204.30 195.90 187.79 4.58%
EPS 8.18 12.73 13.04 12.20 17.88 18.16 19.68 -44.15%
DPS 6.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.37 1.39 1.39 1.35 1.36 1.32 1.32 2.49%
Adjusted Per Share Value based on latest NOSH - 231,573
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 200.63 204.71 195.19 176.55 204.03 195.66 187.44 4.61%
EPS 8.17 12.71 13.02 12.20 17.85 18.14 19.64 -44.12%
DPS 5.99 0.00 0.00 0.00 8.99 0.00 0.00 -
NAPS 1.368 1.3874 1.388 1.3501 1.3582 1.3184 1.3175 2.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.84 0.90 0.91 1.03 0.92 1.10 -
P/RPS 0.31 0.41 0.46 0.52 0.50 0.47 0.59 -34.75%
P/EPS 7.58 6.60 6.90 7.46 5.76 5.07 5.59 22.39%
EY 13.20 15.16 14.49 13.41 17.36 19.74 17.89 -18.27%
DY 9.68 0.00 0.00 0.00 8.74 0.00 0.00 -
P/NAPS 0.45 0.60 0.65 0.67 0.76 0.70 0.83 -33.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 20/08/08 29/05/08 28/02/08 21/11/07 21/08/07 -
Price 0.66 0.70 0.88 0.99 1.01 0.99 0.85 -
P/RPS 0.33 0.34 0.45 0.56 0.49 0.51 0.45 -18.60%
P/EPS 8.07 5.50 6.75 8.11 5.65 5.45 4.32 51.39%
EY 12.40 18.19 14.82 12.32 17.70 18.34 23.15 -33.92%
DY 9.09 0.00 0.00 0.00 8.91 0.00 0.00 -
P/NAPS 0.48 0.50 0.63 0.73 0.74 0.75 0.64 -17.37%

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