[MWE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.75%
YoY- 22.69%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 501,350 365,026 247,333 111,989 499,114 345,685 231,217 67.28%
PBT 60,732 46,384 30,673 15,126 50,405 41,549 26,680 72.78%
Tax -12,437 -9,538 -6,481 -3,321 -10,242 -8,010 -5,412 73.87%
NP 48,295 36,846 24,192 11,805 40,163 33,539 21,268 72.50%
-
NP to SH 47,290 36,326 23,805 11,648 44,365 33,518 21,397 69.42%
-
Tax Rate 20.48% 20.56% 21.13% 21.96% 20.32% 19.28% 20.28% -
Total Cost 453,055 328,180 223,141 100,184 458,951 312,146 209,949 66.75%
-
Net Worth 434,660 416,211 455,299 406,755 397,592 383,723 377,049 9.91%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,120 11,561 - - 23,115 11,557 - -
Div Payout % 48.89% 31.83% - - 52.10% 34.48% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 434,660 416,211 455,299 406,755 397,592 383,723 377,049 9.91%
NOSH 231,202 231,228 231,116 231,111 231,158 231,158 231,318 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.63% 10.09% 9.78% 10.54% 8.05% 9.70% 9.20% -
ROE 10.88% 8.73% 5.23% 2.86% 11.16% 8.73% 5.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 216.84 157.86 107.02 48.46 215.92 149.54 99.96 67.33%
EPS 20.45 15.71 10.30 5.04 19.19 14.50 9.25 69.46%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 1.88 1.80 1.97 1.76 1.72 1.66 1.63 9.95%
Adjusted Per Share Value based on latest NOSH - 231,111
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 216.51 157.64 106.81 48.36 215.55 149.29 99.85 67.29%
EPS 20.42 15.69 10.28 5.03 19.16 14.47 9.24 69.41%
DPS 9.98 4.99 0.00 0.00 9.98 4.99 0.00 -
NAPS 1.8771 1.7974 1.9662 1.7566 1.717 1.6571 1.6283 9.91%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.26 1.13 1.36 1.23 1.05 1.03 0.97 -
P/RPS 0.58 0.72 1.27 2.54 0.49 0.69 0.97 -28.95%
P/EPS 6.16 7.19 13.20 24.40 5.47 7.10 10.49 -29.80%
EY 16.23 13.90 7.57 4.10 18.28 14.08 9.54 42.37%
DY 7.94 4.42 0.00 0.00 9.52 4.85 0.00 -
P/NAPS 0.67 0.63 0.69 0.70 0.61 0.62 0.60 7.61%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 10/11/11 25/08/11 27/05/11 23/02/11 18/11/10 26/08/10 -
Price 1.41 1.23 1.19 1.33 1.19 1.04 0.99 -
P/RPS 0.65 0.78 1.11 2.74 0.55 0.70 0.99 -24.40%
P/EPS 6.89 7.83 11.55 26.39 6.20 7.17 10.70 -25.37%
EY 14.51 12.77 8.66 3.79 16.13 13.94 9.34 34.02%
DY 7.09 4.07 0.00 0.00 8.40 4.81 0.00 -
P/NAPS 0.75 0.68 0.60 0.76 0.69 0.63 0.61 14.72%

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