[MWE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

13-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -5.22%

YoY- -21.94%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	479,122	477,643	464,566	488,178	481,429	468,619	472,453	0.93%
YoY %	0.31%	2.81%	-4.84%	1.40%	2.73%	-0.81%	-	-
Horiz. %	101.41%	101.10%	98.33%	103.33%	101.90%	99.19%	100.00%	-
PBT	24,478	23,951	25,521	41,388	42,565	47,322	48,976	-37.04%
YoY %	2.20%	-6.15%	-38.34%	-2.77%	-10.05%	-3.38%	-	-
Horiz. %	49.98%	48.90%	52.11%	84.51%	86.91%	96.62%	100.00%	-
Tax	-5,184	-4,471	-4,116	-7,351	-6,786	-7,425	-6,200	-11.25%
YoY %	-15.95%	-8.62%	44.01%	-8.33%	8.61%	-19.76%	-	-
Horiz. %	83.61%	72.11%	66.39%	118.56%	109.45%	119.76%	100.00%	-
NP	19,294	19,480	21,405	34,037	35,779	39,897	42,776	-41.21%
YoY %	-0.95%	-8.99%	-37.11%	-4.87%	-10.32%	-6.73%	-	-
Horiz. %	45.10%	45.54%	50.04%	79.57%	83.64%	93.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,552	16,899	18,917	31,918	33,677	38,292	41,344	-45.71%
YoY %	-2.05%	-10.67%	-40.73%	-5.22%	-12.05%	-7.38%	-	-
Horiz. %	40.03%	40.87%	45.76%	77.20%	81.46%	92.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.18%	18.67%	16.13%	17.76%	15.94%	15.69%	12.66%	-
YoY %	13.44%	15.75%	-9.18%	11.42%	1.59%	23.93%	-	-
Horiz. %	167.30%	147.47%	127.41%	140.28%	125.91%	123.93%	100.00%	-
Total Cost	459,828	458,163	443,161	454,141	445,650	428,722	429,677	4.62%
YoY %	0.36%	3.39%	-2.42%	1.91%	3.95%	-0.22%	-	-
Horiz. %	107.02%	106.63%	103.14%	105.69%	103.72%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,265	314,733	315,790	320,984	320,981	312,624	314,448	1.86%
YoY %	2.71%	-0.33%	-1.62%	0.00%	2.67%	-0.58%	-	-
Horiz. %	102.80%	100.09%	100.43%	102.08%	102.08%	99.42%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	13,830	13,830	13,830	20,809	20,809	20,809	20,809	-23.86%
YoY %	0.00%	0.00%	-33.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.46%	66.46%	66.46%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	83.56%	81.84%	73.11%	65.20%	61.79%	54.34%	50.33%	-
YoY %	2.10%	11.94%	12.13%	5.52%	13.71%	7.97%	-	-
Horiz. %	166.02%	162.61%	145.26%	129.55%	122.77%	107.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	323,265	314,733	315,790	320,984	320,981	312,624	314,448	1.86%
YoY %	2.71%	-0.33%	-1.62%	0.00%	2.67%	-0.58%	-	-
Horiz. %	102.80%	100.09%	100.43%	102.08%	102.08%	99.42%	100.00%	-
NOSH	230,903	231,422	230,504	230,924	230,922	231,573	231,212	-0.08%
YoY %	-0.22%	0.40%	-0.18%	0.00%	-0.28%	0.16%	-	-
Horiz. %	99.87%	100.09%	99.69%	99.88%	99.87%	100.16%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	4.03%	4.08%	4.61%	6.97%	7.43%	8.51%	9.05%	-
YoY %	-1.23%	-11.50%	-33.86%	-6.19%	-12.69%	-5.97%	-	-
Horiz. %	44.53%	45.08%	50.94%	77.02%	82.10%	94.03%	100.00%	-
ROE	5.12%	5.37%	5.99%	9.94%	10.49%	12.25%	13.15%	-
YoY %	-4.66%	-10.35%	-39.74%	-5.24%	-14.37%	-6.84%	-	-
Horiz. %	38.94%	40.84%	45.55%	75.59%	79.77%	93.16%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	207.50	206.39	201.54	211.40	208.48	202.36	204.34	1.02%
YoY %	0.54%	2.41%	-4.66%	1.40%	3.02%	-0.97%	-	-
Horiz. %	101.55%	101.00%	98.63%	103.46%	102.03%	99.03%	100.00%	-
EPS	7.17	7.30	8.21	13.82	14.58	16.54	17.88	-45.65%
YoY %	-1.78%	-11.08%	-40.59%	-5.21%	-11.85%	-7.49%	-	-
Horiz. %	40.10%	40.83%	45.92%	77.29%	81.54%	92.51%	100.00%	-
DPS	6.00	6.00	6.00	9.00	9.00	9.00	9.00	-23.70%
YoY %	0.00%	0.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.40	1.36	1.37	1.39	1.39	1.35	1.36	1.95%
YoY %	2.94%	-0.73%	-1.44%	0.00%	2.96%	-0.74%	-	-
Horiz. %	102.94%	100.00%	100.74%	102.21%	102.21%	99.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 230,924
RPS	206.91	206.27	200.63	210.82	207.91	202.38	204.03	0.93%
YoY %	0.31%	2.81%	-4.83%	1.40%	2.73%	-0.81%	-	-
Horiz. %	101.41%	101.10%	98.33%	103.33%	101.90%	99.19%	100.00%	-
EPS	7.15	7.30	8.17	13.78	14.54	16.54	17.85	-45.69%
YoY %	-2.05%	-10.65%	-40.71%	-5.23%	-12.09%	-7.34%	-	-
Horiz. %	40.06%	40.90%	45.77%	77.20%	81.46%	92.66%	100.00%	-
DPS	5.97	5.97	5.97	8.99	8.99	8.99	8.99	-23.90%
YoY %	0.00%	0.00%	-33.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.41%	66.41%	66.41%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.396	1.3592	1.3638	1.3862	1.3862	1.3501	1.358	1.85%
YoY %	2.71%	-0.34%	-1.62%	0.00%	2.67%	-0.58%	-	-
Horiz. %	102.80%	100.09%	100.43%	102.08%	102.08%	99.42%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.76	0.74	0.62	0.84	0.90	0.91	1.03	-
P/RPS	0.37	0.36	0.31	0.40	0.43	0.45	0.50	-18.20%
YoY %	2.78%	16.13%	-22.50%	-6.98%	-4.44%	-10.00%	-	-
Horiz. %	74.00%	72.00%	62.00%	80.00%	86.00%	90.00%	100.00%	-
P/EPS	10.60	10.13	7.55	6.08	6.17	5.50	5.76	50.22%
YoY %	4.64%	34.17%	24.18%	-1.46%	12.18%	-4.51%	-	-
Horiz. %	184.03%	175.87%	131.08%	105.56%	107.12%	95.49%	100.00%	-
EY	9.43	9.87	13.24	16.45	16.20	18.17	17.36	-33.45%
YoY %	-4.46%	-25.45%	-19.51%	1.54%	-10.84%	4.67%	-	-
Horiz. %	54.32%	56.85%	76.27%	94.76%	93.32%	104.67%	100.00%	-
DY	7.89	8.11	9.68	10.71	10.00	9.89	8.74	-6.59%
YoY %	-2.71%	-16.22%	-9.62%	7.10%	1.11%	13.16%	-	-
Horiz. %	90.27%	92.79%	110.76%	122.54%	114.42%	113.16%	100.00%	-
P/NAPS	0.54	0.54	0.45	0.60	0.65	0.67	0.76	-20.39%
YoY %	0.00%	20.00%	-25.00%	-7.69%	-2.99%	-11.84%	-	-
Horiz. %	71.05%	71.05%	59.21%	78.95%	85.53%	88.16%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	27/05/09	26/02/09	13/11/08	20/08/08	29/05/08	28/02/08	-
Price	0.79	0.80	0.66	0.70	0.88	0.99	1.01	-
P/RPS	0.38	0.39	0.33	0.33	0.42	0.49	0.49	-15.60%
YoY %	-2.56%	18.18%	0.00%	-21.43%	-14.29%	0.00%	-	-
Horiz. %	77.55%	79.59%	67.35%	67.35%	85.71%	100.00%	100.00%	-
P/EPS	11.02	10.96	8.04	5.06	6.03	5.99	5.65	56.17%
YoY %	0.55%	36.32%	58.89%	-16.09%	0.67%	6.02%	-	-
Horiz. %	195.04%	193.98%	142.30%	89.56%	106.73%	106.02%	100.00%	-
EY	9.07	9.13	12.43	19.75	16.57	16.70	17.70	-35.99%
YoY %	-0.66%	-26.55%	-37.06%	19.19%	-0.78%	-5.65%	-	-
Horiz. %	51.24%	51.58%	70.23%	111.58%	93.62%	94.35%	100.00%	-
DY	7.59	7.50	9.09	12.86	10.23	9.09	8.91	-10.14%
YoY %	1.20%	-17.49%	-29.32%	25.71%	12.54%	2.02%	-	-
Horiz. %	85.19%	84.18%	102.02%	144.33%	114.81%	102.02%	100.00%	-
P/NAPS	0.56	0.59	0.48	0.50	0.63	0.73	0.74	-16.97%
YoY %	-5.08%	22.92%	-4.00%	-20.63%	-13.70%	-1.35%	-	-
Horiz. %	75.68%	79.73%	64.86%	67.57%	85.14%	98.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos