[MWE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -40.73%

YoY- -54.24%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	474,975	479,122	477,643	464,566	488,178	481,429	468,619	0.90%
YoY %	-0.87%	0.31%	2.81%	-4.84%	1.40%	2.73%	-	-
Horiz. %	101.36%	102.24%	101.93%	99.14%	104.17%	102.73%	100.00%	-
PBT	29,417	24,478	23,951	25,521	41,388	42,565	47,322	-27.14%
YoY %	20.18%	2.20%	-6.15%	-38.34%	-2.77%	-10.05%	-	-
Horiz. %	62.16%	51.73%	50.61%	53.93%	87.46%	89.95%	100.00%	-
Tax	-7,196	-5,184	-4,471	-4,116	-7,351	-6,786	-7,425	-2.06%
YoY %	-38.81%	-15.95%	-8.62%	44.01%	-8.33%	8.61%	-	-
Horiz. %	96.92%	69.82%	60.22%	55.43%	99.00%	91.39%	100.00%	-
NP	22,221	19,294	19,480	21,405	34,037	35,779	39,897	-32.28%
YoY %	15.17%	-0.95%	-8.99%	-37.11%	-4.87%	-10.32%	-	-
Horiz. %	55.70%	48.36%	48.83%	53.65%	85.31%	89.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,952	16,552	16,899	18,917	31,918	33,677	38,292	-35.22%
YoY %	20.54%	-2.05%	-10.67%	-40.73%	-5.22%	-12.05%	-	-
Horiz. %	52.10%	43.23%	44.13%	49.40%	83.35%	87.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	21.18%	18.67%	16.13%	17.76%	15.94%	15.69%	-
YoY %	15.49%	13.44%	15.75%	-9.18%	11.42%	1.59%	-	-
Horiz. %	155.90%	134.99%	118.99%	102.80%	113.19%	101.59%	100.00%	-
Total Cost	452,754	459,828	458,163	443,161	454,141	445,650	428,722	3.69%
YoY %	-1.54%	0.36%	3.39%	-2.42%	1.91%	3.95%	-	-
Horiz. %	105.61%	107.26%	106.87%	103.37%	105.93%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,083	323,265	314,733	315,790	320,984	320,981	312,624	3.26%
YoY %	1.49%	2.71%	-0.33%	-1.62%	0.00%	2.67%	-	-
Horiz. %	104.94%	103.40%	100.67%	101.01%	102.67%	102.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	23,072	13,830	13,830	13,830	20,809	20,809	20,809	7.11%
YoY %	66.83%	0.00%	0.00%	-33.54%	0.00%	0.00%	-	-
Horiz. %	110.88%	66.46%	66.46%	66.46%	100.00%	100.00%	100.00%	-
Div Payout %	115.64%	83.56%	81.84%	73.11%	65.20%	61.79%	54.34%	-
YoY %	38.39%	2.10%	11.94%	12.13%	5.52%	13.71%	-	-
Horiz. %	212.81%	153.77%	150.61%	134.54%	119.99%	113.71%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	328,083	323,265	314,733	315,790	320,984	320,981	312,624	3.26%
YoY %	1.49%	2.71%	-0.33%	-1.62%	0.00%	2.67%	-	-
Horiz. %	104.94%	103.40%	100.67%	101.01%	102.67%	102.67%	100.00%	-
NOSH	231,044	230,903	231,422	230,504	230,924	230,922	231,573	-0.15%
YoY %	0.06%	-0.22%	0.40%	-0.18%	0.00%	-0.28%	-	-
Horiz. %	99.77%	99.71%	99.93%	99.54%	99.72%	99.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	4.68%	4.03%	4.08%	4.61%	6.97%	7.43%	8.51%	-
YoY %	16.13%	-1.23%	-11.50%	-33.86%	-6.19%	-12.69%	-	-
Horiz. %	54.99%	47.36%	47.94%	54.17%	81.90%	87.31%	100.00%	-
ROE	6.08%	5.12%	5.37%	5.99%	9.94%	10.49%	12.25%	-
YoY %	18.75%	-4.66%	-10.35%	-39.74%	-5.24%	-14.37%	-	-
Horiz. %	49.63%	41.80%	43.84%	48.90%	81.14%	85.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	205.58	207.50	206.39	201.54	211.40	208.48	202.36	1.05%
YoY %	-0.93%	0.54%	2.41%	-4.66%	1.40%	3.02%	-	-
Horiz. %	101.59%	102.54%	101.99%	99.59%	104.47%	103.02%	100.00%	-
EPS	8.64	7.17	7.30	8.21	13.82	14.58	16.54	-35.11%
YoY %	20.50%	-1.78%	-11.08%	-40.59%	-5.21%	-11.85%	-	-
Horiz. %	52.24%	43.35%	44.14%	49.64%	83.56%	88.15%	100.00%	-
DPS	10.00	6.00	6.00	6.00	9.00	9.00	9.00	7.26%
YoY %	66.67%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	111.11%	66.67%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.42	1.40	1.36	1.37	1.39	1.39	1.35	3.42%
YoY %	1.43%	2.94%	-0.73%	-1.44%	0.00%	2.96%	-	-
Horiz. %	105.19%	103.70%	100.74%	101.48%	102.96%	102.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,504
RPS	205.12	206.91	206.27	200.63	210.82	207.91	202.38	0.89%
YoY %	-0.87%	0.31%	2.81%	-4.83%	1.40%	2.73%	-	-
Horiz. %	101.35%	102.24%	101.92%	99.14%	104.17%	102.73%	100.00%	-
EPS	8.62	7.15	7.30	8.17	13.78	14.54	16.54	-35.21%
YoY %	20.56%	-2.05%	-10.65%	-40.71%	-5.23%	-12.09%	-	-
Horiz. %	52.12%	43.23%	44.14%	49.40%	83.31%	87.91%	100.00%	-
DPS	9.96	5.97	5.97	5.97	8.99	8.99	8.99	7.06%
YoY %	66.83%	0.00%	0.00%	-33.59%	0.00%	0.00%	-	-
Horiz. %	110.79%	66.41%	66.41%	66.41%	100.00%	100.00%	100.00%	-
NAPS	1.4168	1.396	1.3592	1.3638	1.3862	1.3862	1.3501	3.26%
YoY %	1.49%	2.71%	-0.34%	-1.62%	0.00%	2.67%	-	-
Horiz. %	104.94%	103.40%	100.67%	101.01%	102.67%	102.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.80	0.76	0.74	0.62	0.84	0.90	0.91	-
P/RPS	0.39	0.37	0.36	0.31	0.40	0.43	0.45	-9.09%
YoY %	5.41%	2.78%	16.13%	-22.50%	-6.98%	-4.44%	-	-
Horiz. %	86.67%	82.22%	80.00%	68.89%	88.89%	95.56%	100.00%	-
P/EPS	9.26	10.60	10.13	7.55	6.08	6.17	5.50	41.47%
YoY %	-12.64%	4.64%	34.17%	24.18%	-1.46%	12.18%	-	-
Horiz. %	168.36%	192.73%	184.18%	137.27%	110.55%	112.18%	100.00%	-
EY	10.79	9.43	9.87	13.24	16.45	16.20	18.17	-29.32%
YoY %	14.42%	-4.46%	-25.45%	-19.51%	1.54%	-10.84%	-	-
Horiz. %	59.38%	51.90%	54.32%	72.87%	90.53%	89.16%	100.00%	-
DY	12.50	7.89	8.11	9.68	10.71	10.00	9.89	16.88%
YoY %	58.43%	-2.71%	-16.22%	-9.62%	7.10%	1.11%	-	-
Horiz. %	126.39%	79.78%	82.00%	97.88%	108.29%	101.11%	100.00%	-
P/NAPS	0.56	0.54	0.54	0.45	0.60	0.65	0.67	-11.25%
YoY %	3.70%	0.00%	20.00%	-25.00%	-7.69%	-2.99%	-	-
Horiz. %	83.58%	80.60%	80.60%	67.16%	89.55%	97.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	20/08/09	27/05/09	26/02/09	13/11/08	20/08/08	29/05/08	-
Price	0.82	0.79	0.80	0.66	0.70	0.88	0.99	-
P/RPS	0.40	0.38	0.39	0.33	0.33	0.42	0.49	-12.64%
YoY %	5.26%	-2.56%	18.18%	0.00%	-21.43%	-14.29%	-	-
Horiz. %	81.63%	77.55%	79.59%	67.35%	67.35%	85.71%	100.00%	-
P/EPS	9.50	11.02	10.96	8.04	5.06	6.03	5.99	35.95%
YoY %	-13.79%	0.55%	36.32%	58.89%	-16.09%	0.67%	-	-
Horiz. %	158.60%	183.97%	182.97%	134.22%	84.47%	100.67%	100.00%	-
EY	10.53	9.07	9.13	12.43	19.75	16.57	16.70	-26.44%
YoY %	16.10%	-0.66%	-26.55%	-37.06%	19.19%	-0.78%	-	-
Horiz. %	63.05%	54.31%	54.67%	74.43%	118.26%	99.22%	100.00%	-
DY	12.20	7.59	7.50	9.09	12.86	10.23	9.09	21.65%
YoY %	60.74%	1.20%	-17.49%	-29.32%	25.71%	12.54%	-	-
Horiz. %	134.21%	83.50%	82.51%	100.00%	141.47%	112.54%	100.00%	-
P/NAPS	0.58	0.56	0.59	0.48	0.50	0.63	0.73	-14.20%
YoY %	3.57%	-5.08%	22.92%	-4.00%	-20.63%	-13.70%	-	-
Horiz. %	79.45%	76.71%	80.82%	65.75%	68.49%	86.30%	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