[MWE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.43%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 440,481 318,124 195,420 83,489 662,959 493,817 308,538 26.70%
PBT 31,071 20,677 15,005 3,598 19,931 19,306 12,216 86.01%
Tax -4,129 -2,954 -1,607 -365 -3,849 -2,978 -2,080 57.75%
NP 26,942 17,723 13,398 3,233 16,082 16,328 10,136 91.54%
-
NP to SH 25,630 16,239 12,027 2,848 17,189 14,319 10,136 85.29%
-
Tax Rate 13.29% 14.29% 10.71% 10.14% 19.31% 15.43% 17.03% -
Total Cost 413,539 300,401 182,022 80,256 646,877 477,489 298,402 24.22%
-
Net Worth 293,735 286,842 284,484 275,538 279,901 268,336 268,441 6.16%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,815 - - - 11,566 - - -
Div Payout % 81.22% - - - 67.29% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 293,735 286,842 284,484 275,538 279,901 268,336 268,441 6.16%
NOSH 231,287 231,324 231,288 231,544 231,323 231,324 231,415 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.12% 5.57% 6.86% 3.87% 2.43% 3.31% 3.29% -
ROE 8.73% 5.66% 4.23% 1.03% 6.14% 5.34% 3.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 190.45 137.52 84.49 36.06 286.59 213.47 133.33 26.75%
EPS 11.08 7.02 5.20 1.23 7.43 6.19 4.38 85.34%
DPS 9.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.27 1.24 1.23 1.19 1.21 1.16 1.16 6.20%
Adjusted Per Share Value based on latest NOSH - 231,544
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 190.22 137.38 84.39 36.06 286.30 213.26 133.24 26.70%
EPS 11.07 7.01 5.19 1.23 7.42 6.18 4.38 85.23%
DPS 8.99 0.00 0.00 0.00 4.99 0.00 0.00 -
NAPS 1.2685 1.2387 1.2286 1.1899 1.2088 1.1588 1.1593 6.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.73 0.62 0.62 0.64 0.57 0.62 0.63 -
P/RPS 0.38 0.45 0.73 1.77 0.20 0.29 0.47 -13.17%
P/EPS 6.59 8.83 11.92 52.03 7.67 10.02 14.38 -40.47%
EY 15.18 11.32 8.39 1.92 13.04 9.98 6.95 68.10%
DY 12.33 0.00 0.00 0.00 8.77 0.00 0.00 -
P/NAPS 0.57 0.50 0.50 0.54 0.47 0.53 0.54 3.66%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 08/06/06 28/02/06 24/11/05 25/08/05 -
Price 0.94 0.70 0.69 0.63 0.66 0.56 0.63 -
P/RPS 0.49 0.51 0.82 1.75 0.23 0.26 0.47 2.80%
P/EPS 8.48 9.97 13.27 51.22 8.88 9.05 14.38 -29.61%
EY 11.79 10.03 7.54 1.95 11.26 11.05 6.95 42.10%
DY 9.57 0.00 0.00 0.00 7.58 0.00 0.00 -
P/NAPS 0.74 0.56 0.56 0.53 0.55 0.48 0.54 23.30%

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