[MWE] QoQ TTM 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- 0.55%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 508,272 499,136 516,241 513,016 495,528 499,114 473,521 4.83%
PBT 61,940 60,732 55,240 54,398 52,799 50,405 52,336 11.87%
Tax -13,356 -12,437 -11,770 -11,311 -10,181 -10,242 -8,721 32.82%
NP 48,584 48,295 43,470 43,087 42,618 40,163 43,615 7.45%
-
NP to SH 47,362 47,290 47,173 46,773 46,519 44,365 43,455 5.90%
-
Tax Rate 21.56% 20.48% 21.31% 20.79% 19.28% 20.32% 16.66% -
Total Cost 459,688 450,841 472,771 469,929 452,910 458,951 429,906 4.56%
-
Net Worth 439,211 434,497 415,826 455,309 406,755 231,157 383,985 9.36%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 23,106 23,106 23,108 23,123 23,123 23,123 20,823 7.17%
Div Payout % 48.79% 48.86% 48.99% 49.44% 49.71% 52.12% 47.92% -
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 439,211 434,497 415,826 455,309 406,755 231,157 383,985 9.36%
NOSH 231,163 231,559 231,014 231,121 231,111 231,157 231,316 -0.04%
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 9.56% 9.68% 8.42% 8.40% 8.60% 8.05% 9.21% -
ROE 10.78% 10.88% 11.34% 10.27% 11.44% 19.19% 11.32% -
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 219.88 215.97 223.47 221.97 214.41 215.92 204.71 4.87%
EPS 20.49 20.46 20.42 20.24 20.13 19.19 18.79 5.93%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 9.00 7.26%
NAPS 1.90 1.88 1.80 1.97 1.76 1.00 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 219.50 215.55 222.94 221.55 214.00 215.55 204.49 4.83%
EPS 20.45 20.42 20.37 20.20 20.09 19.16 18.77 5.87%
DPS 9.98 9.98 9.98 9.99 9.99 9.99 8.99 7.20%
NAPS 1.8968 1.8764 1.7958 1.9663 1.7566 0.9983 1.6583 9.36%
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 0.65 0.58 0.51 0.61 0.57 0.49 0.50 19.09%
P/EPS 6.98 6.16 5.53 6.72 6.11 5.47 5.48 17.48%
EY 14.33 16.24 18.07 14.88 16.36 18.28 18.24 -14.84%
DY 6.99 7.94 8.85 7.35 8.13 9.52 8.74 -13.82%
P/NAPS 0.75 0.67 0.63 0.69 0.70 1.05 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 0.68 0.65 0.55 0.54 0.62 0.55 0.51 21.12%
P/EPS 7.32 6.89 6.02 5.88 6.61 6.20 5.54 20.39%
EY 13.66 14.51 16.60 17.01 15.13 16.13 18.06 -16.97%
DY 6.67 7.09 8.13 8.40 7.52 8.40 8.65 -15.89%
P/NAPS 0.79 0.75 0.68 0.60 0.76 1.19 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