[MWE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 34.13%

YoY- 49.11%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	471,136	471,053	472,008	449,461	487,266	549,841	616,252	-16.37%
YoY %	0.02%	-0.20%	5.02%	-7.76%	-11.38%	-10.78%	-	-
Horiz. %	76.45%	76.44%	76.59%	72.93%	79.07%	89.22%	100.00%	-
PBT	48,279	42,575	38,428	31,071	21,302	22,720	21,968	68.95%
YoY %	13.40%	10.79%	23.68%	45.86%	-6.24%	3.42%	-	-
Horiz. %	219.77%	193.80%	174.93%	141.44%	96.97%	103.42%	100.00%	-
Tax	-6,555	-5,809	-4,491	-4,129	-3,825	-4,370	-6,258	3.13%
YoY %	-12.84%	-29.35%	-8.77%	-7.95%	12.47%	30.17%	-	-
Horiz. %	104.75%	92.83%	71.76%	65.98%	61.12%	69.83%	100.00%	-
NP	41,724	36,766	33,937	26,942	17,477	18,350	15,710	91.66%
YoY %	13.49%	8.34%	25.96%	54.16%	-4.76%	16.80%	-	-
Horiz. %	265.59%	234.03%	216.02%	171.50%	111.25%	116.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,890	36,346	32,897	25,630	19,109	19,080	17,426	76.49%
YoY %	12.50%	10.48%	28.35%	34.13%	0.15%	9.49%	-	-
Horiz. %	234.65%	208.57%	188.78%	147.08%	109.66%	109.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.58%	13.64%	11.69%	13.29%	17.96%	19.23%	28.49%	-
YoY %	-0.44%	16.68%	-12.04%	-26.00%	-6.60%	-32.50%	-	-
Horiz. %	47.67%	47.88%	41.03%	46.65%	63.04%	67.50%	100.00%	-
Total Cost	429,412	434,287	438,071	422,519	469,789	531,491	600,542	-20.02%
YoY %	-1.12%	-0.86%	3.68%	-10.06%	-11.61%	-11.50%	-	-
Horiz. %	71.50%	72.32%	72.95%	70.36%	78.23%	88.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,958	305,292	291,645	231,221	286,971	284,387	275,538	6.99%
YoY %	-0.11%	4.68%	26.13%	-19.43%	0.91%	3.21%	-	-
Horiz. %	110.68%	110.80%	105.85%	83.92%	104.15%	103.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	20,809	20,809	20,809	20,809	11,565	11,565	11,565	47.88%
YoY %	0.00%	0.00%	0.00%	79.93%	0.00%	0.00%	-	-
Horiz. %	179.93%	179.93%	179.93%	179.93%	100.00%	100.00%	100.00%	-
Div Payout %	50.89%	57.26%	63.26%	81.19%	60.53%	60.62%	66.37%	-
YoY %	-11.12%	-9.48%	-22.08%	34.13%	-0.15%	-8.66%	-	-
Horiz. %	76.68%	86.27%	95.31%	122.33%	91.20%	91.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	304,958	305,292	291,645	231,221	286,971	284,387	275,538	6.99%
YoY %	-0.11%	4.68%	26.13%	-19.43%	0.91%	3.21%	-	-
Horiz. %	110.68%	110.80%	105.85%	83.92%	104.15%	103.21%	100.00%	-
NOSH	231,029	231,282	231,464	231,221	231,428	231,209	231,544	-0.14%
YoY %	-0.11%	-0.08%	0.11%	-0.09%	0.09%	-0.14%	-	-
Horiz. %	99.78%	99.89%	99.97%	99.86%	99.95%	99.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	8.86%	7.81%	7.19%	5.99%	3.59%	3.34%	2.55%	-
YoY %	13.44%	8.62%	20.03%	66.85%	7.49%	30.98%	-	-
Horiz. %	347.45%	306.27%	281.96%	234.90%	140.78%	130.98%	100.00%	-
ROE	13.41%	11.91%	11.28%	11.08%	6.66%	6.71%	6.32%	-
YoY %	12.59%	5.59%	1.81%	66.37%	-0.75%	6.17%	-	-
Horiz. %	212.18%	188.45%	178.48%	175.32%	105.38%	106.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	203.93	203.67	203.92	194.39	210.55	237.81	266.15	-16.25%
YoY %	0.13%	-0.12%	4.90%	-7.68%	-11.46%	-10.65%	-	-
Horiz. %	76.62%	76.52%	76.62%	73.04%	79.11%	89.35%	100.00%	-
EPS	17.70	15.72	14.21	11.08	8.26	8.25	7.53	76.69%
YoY %	12.60%	10.63%	28.25%	34.14%	0.12%	9.56%	-	-
Horiz. %	235.06%	208.76%	188.71%	147.14%	109.69%	109.56%	100.00%	-
DPS	9.00	9.00	9.00	9.00	5.00	5.00	5.00	47.91%
YoY %	0.00%	0.00%	0.00%	80.00%	0.00%	0.00%	-	-
Horiz. %	180.00%	180.00%	180.00%	180.00%	100.00%	100.00%	100.00%	-
NAPS	1.32	1.32	1.26	1.00	1.24	1.23	1.19	7.14%
YoY %	0.00%	4.76%	26.00%	-19.35%	0.81%	3.36%	-	-
Horiz. %	110.92%	110.92%	105.88%	84.03%	104.20%	103.36%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 231,221
RPS	203.46	203.43	203.84	194.10	210.43	237.45	266.13	-16.37%
YoY %	0.01%	-0.20%	5.02%	-7.76%	-11.38%	-10.78%	-	-
Horiz. %	76.45%	76.44%	76.59%	72.93%	79.07%	89.22%	100.00%	-
EPS	17.66	15.70	14.21	11.07	8.25	8.24	7.53	76.42%
YoY %	12.48%	10.49%	28.36%	34.18%	0.12%	9.43%	-	-
Horiz. %	234.53%	208.50%	188.71%	147.01%	109.56%	109.43%	100.00%	-
DPS	8.99	8.99	8.99	8.99	4.99	4.99	4.99	48.00%
YoY %	0.00%	0.00%	0.00%	80.16%	0.00%	0.00%	-	-
Horiz. %	180.16%	180.16%	180.16%	180.16%	100.00%	100.00%	100.00%	-
NAPS	1.317	1.3184	1.2595	0.9985	1.2393	1.2281	1.1899	6.99%
YoY %	-0.11%	4.68%	26.14%	-19.43%	0.91%	3.21%	-	-
Horiz. %	110.68%	110.80%	105.85%	83.91%	104.15%	103.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.92	1.10	0.82	0.73	0.62	0.62	0.64	-
P/RPS	0.45	0.54	0.40	0.38	0.29	0.26	0.24	51.99%
YoY %	-16.67%	35.00%	5.26%	31.03%	11.54%	8.33%	-	-
Horiz. %	187.50%	225.00%	166.67%	158.33%	120.83%	108.33%	100.00%	-
P/EPS	5.20	7.00	5.77	6.59	7.51	7.51	8.50	-27.91%
YoY %	-25.71%	21.32%	-12.44%	-12.25%	0.00%	-11.65%	-	-
Horiz. %	61.18%	82.35%	67.88%	77.53%	88.35%	88.35%	100.00%	-
EY	19.24	14.29	17.33	15.18	13.32	13.31	11.76	38.80%
YoY %	34.64%	-17.54%	14.16%	13.96%	0.08%	13.18%	-	-
Horiz. %	163.61%	121.51%	147.36%	129.08%	113.27%	113.18%	100.00%	-
DY	9.78	8.18	10.98	12.33	8.06	8.06	7.81	16.16%
YoY %	19.56%	-25.50%	-10.95%	52.98%	0.00%	3.20%	-	-
Horiz. %	125.22%	104.74%	140.59%	157.87%	103.20%	103.20%	100.00%	-
P/NAPS	0.70	0.83	0.65	0.73	0.50	0.50	0.54	18.86%
YoY %	-15.66%	27.69%	-10.96%	46.00%	0.00%	-7.41%	-	-
Horiz. %	129.63%	153.70%	120.37%	135.19%	92.59%	92.59%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	21/08/07	30/05/07	27/02/07	28/11/06	29/08/06	08/06/06	-
Price	0.99	0.85	1.01	0.94	0.70	0.69	0.63	-
P/RPS	0.49	0.42	0.50	0.48	0.33	0.29	0.24	60.86%
YoY %	16.67%	-16.00%	4.17%	45.45%	13.79%	20.83%	-	-
Horiz. %	204.17%	175.00%	208.33%	200.00%	137.50%	120.83%	100.00%	-
P/EPS	5.59	5.41	7.11	8.48	8.48	8.36	8.37	-23.57%
YoY %	3.33%	-23.91%	-16.16%	0.00%	1.44%	-0.12%	-	-
Horiz. %	66.79%	64.64%	84.95%	101.31%	101.31%	99.88%	100.00%	-
EY	17.88	18.49	14.07	11.79	11.80	11.96	11.95	30.78%
YoY %	-3.30%	31.41%	19.34%	-0.08%	-1.34%	0.08%	-	-
Horiz. %	149.62%	154.73%	117.74%	98.66%	98.74%	100.08%	100.00%	-
DY	9.09	10.59	8.91	9.57	7.14	7.25	7.94	9.42%
YoY %	-14.16%	18.86%	-6.90%	34.03%	-1.52%	-8.69%	-	-
Horiz. %	114.48%	133.38%	112.22%	120.53%	89.92%	91.31%	100.00%	-
P/NAPS	0.75	0.64	0.80	0.94	0.56	0.56	0.53	26.01%
YoY %	17.19%	-20.00%	-14.89%	67.86%	0.00%	5.66%	-	-
Horiz. %	141.51%	120.75%	150.94%	177.36%	105.66%	105.66%	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 p.a

Latest Videos