[MWE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 151.95%
YoY- -15.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 115,575 493,769 365,933 240,544 115,279 464,566 355,524 -52.75%
PBT 12,732 44,980 34,193 19,055 7,731 25,521 30,297 -43.92%
Tax -3,382 -10,322 -9,611 -4,941 -2,307 -4,116 -6,531 -35.54%
NP 9,350 34,658 24,582 14,114 5,424 21,405 23,766 -46.33%
-
NP to SH 9,494 33,045 23,108 12,711 5,045 18,917 22,073 -43.04%
-
Tax Rate 26.56% 22.95% 28.11% 25.93% 29.84% 16.13% 21.56% -
Total Cost 106,225 459,111 341,351 226,430 109,855 443,161 331,758 -53.22%
-
Net Worth 374,216 332,913 328,462 323,552 314,733 316,771 321,271 10.71%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 18,495 9,252 - - 13,873 - -
Div Payout % - 55.97% 40.04% - - 73.34% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 374,216 332,913 328,462 323,552 314,733 316,771 321,271 10.71%
NOSH 230,997 231,189 231,311 231,109 231,422 231,220 231,130 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.09% 7.02% 6.72% 5.87% 4.71% 4.61% 6.68% -
ROE 2.54% 9.93% 7.04% 3.93% 1.60% 5.97% 6.87% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.03 213.58 158.20 104.08 49.81 200.92 153.82 -52.73%
EPS 4.11 14.29 9.99 5.50 2.18 8.18 9.55 -43.02%
DPS 0.00 8.00 4.00 0.00 0.00 6.00 0.00 -
NAPS 1.62 1.44 1.42 1.40 1.36 1.37 1.39 10.75%
Adjusted Per Share Value based on latest NOSH - 230,903
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.91 213.24 158.03 103.88 49.78 200.63 153.53 -52.75%
EPS 4.10 14.27 9.98 5.49 2.18 8.17 9.53 -43.03%
DPS 0.00 7.99 4.00 0.00 0.00 5.99 0.00 -
NAPS 1.6161 1.4377 1.4185 1.3973 1.3592 1.368 1.3874 10.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.03 0.83 0.80 0.76 0.74 0.62 0.84 -
P/RPS 2.06 0.39 0.51 0.73 1.49 0.31 0.55 141.37%
P/EPS 25.06 5.81 8.01 13.82 33.94 7.58 8.80 101.03%
EY 3.99 17.22 12.49 7.24 2.95 13.20 11.37 -50.27%
DY 0.00 9.64 5.00 0.00 0.00 9.68 0.00 -
P/NAPS 0.64 0.58 0.56 0.54 0.54 0.45 0.60 4.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 26/02/09 13/11/08 -
Price 0.94 0.93 0.82 0.79 0.80 0.66 0.70 -
P/RPS 1.88 0.44 0.52 0.76 1.61 0.33 0.46 155.84%
P/EPS 22.87 6.51 8.21 14.36 36.70 8.07 7.33 113.66%
EY 4.37 15.37 12.18 6.96 2.73 12.40 13.64 -53.21%
DY 0.00 8.60 4.88 0.00 0.00 9.09 0.00 -
P/NAPS 0.58 0.65 0.58 0.56 0.59 0.48 0.50 10.41%

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