[MWE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 104.37%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 121,125 501,350 365,026 247,333 111,989 499,114 345,685 -50.26%
PBT 16,334 60,732 46,384 30,673 15,126 50,405 41,549 -46.30%
Tax -4,240 -12,437 -9,538 -6,481 -3,321 -10,242 -8,010 -34.53%
NP 12,094 48,295 36,846 24,192 11,805 40,163 33,539 -49.30%
-
NP to SH 11,720 47,290 36,326 23,805 11,648 44,365 33,518 -50.33%
-
Tax Rate 25.96% 20.48% 20.56% 21.13% 21.96% 20.32% 19.28% -
Total Cost 109,031 453,055 328,180 223,141 100,184 458,951 312,146 -50.37%
-
Net Worth 439,211 434,660 416,211 455,299 406,755 397,592 383,723 9.41%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 23,120 11,561 - - 23,115 11,557 -
Div Payout % - 48.89% 31.83% - - 52.10% 34.48% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 439,211 434,660 416,211 455,299 406,755 397,592 383,723 9.41%
NOSH 231,163 231,202 231,228 231,116 231,111 231,158 231,158 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.98% 9.63% 10.09% 9.78% 10.54% 8.05% 9.70% -
ROE 2.67% 10.88% 8.73% 5.23% 2.86% 11.16% 8.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 52.40 216.84 157.86 107.02 48.46 215.92 149.54 -50.26%
EPS 5.07 20.45 15.71 10.30 5.04 19.19 14.50 -50.33%
DPS 0.00 10.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 1.90 1.88 1.80 1.97 1.76 1.72 1.66 9.41%
Adjusted Per Share Value based on latest NOSH - 231,121
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 52.31 216.51 157.64 106.81 48.36 215.55 149.29 -50.26%
EPS 5.06 20.42 15.69 10.28 5.03 19.16 14.47 -50.33%
DPS 0.00 9.98 4.99 0.00 0.00 9.98 4.99 -
NAPS 1.8968 1.8771 1.7974 1.9662 1.7566 1.717 1.6571 9.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.43 1.26 1.13 1.36 1.23 1.05 1.03 -
P/RPS 2.73 0.58 0.72 1.27 2.54 0.49 0.69 149.94%
P/EPS 28.21 6.16 7.19 13.20 24.40 5.47 7.10 150.64%
EY 3.55 16.23 13.90 7.57 4.10 18.28 14.08 -60.05%
DY 0.00 7.94 4.42 0.00 0.00 9.52 4.85 -
P/NAPS 0.75 0.67 0.63 0.69 0.70 0.61 0.62 13.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 10/11/11 25/08/11 27/05/11 23/02/11 18/11/10 -
Price 1.50 1.41 1.23 1.19 1.33 1.19 1.04 -
P/RPS 2.86 0.65 0.78 1.11 2.74 0.55 0.70 155.35%
P/EPS 29.59 6.89 7.83 11.55 26.39 6.20 7.17 157.06%
EY 3.38 14.51 12.77 8.66 3.79 16.13 13.94 -61.08%
DY 0.00 7.09 4.07 0.00 0.00 8.40 4.81 -
P/NAPS 0.79 0.75 0.68 0.60 0.76 0.69 0.63 16.26%

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