[MWE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 65.62%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 473,521 484,442 494,065 493,769 474,975 479,122 477,643 -0.57%
PBT 52,336 52,605 49,981 44,980 29,417 24,478 23,951 68.31%
Tax -8,721 -10,793 -11,397 -10,322 -7,196 -5,184 -4,471 56.05%
NP 43,615 41,812 38,584 34,658 22,221 19,294 19,480 71.06%
-
NP to SH 43,455 41,731 37,494 33,045 19,952 16,552 16,899 87.58%
-
Tax Rate 16.66% 20.52% 22.80% 22.95% 24.46% 21.18% 18.67% -
Total Cost 429,906 442,630 455,481 459,111 452,754 459,828 458,163 -4.15%
-
Net Worth 383,985 376,735 374,216 328,652 328,083 323,265 314,733 14.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 20,823 18,499 18,499 18,499 23,072 13,830 13,830 31.33%
Div Payout % 47.92% 44.33% 49.34% 55.98% 115.64% 83.56% 81.84% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 383,985 376,735 374,216 328,652 328,083 323,265 314,733 14.16%
NOSH 231,316 231,126 230,997 231,445 231,044 230,903 231,422 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.21% 8.63% 7.81% 7.02% 4.68% 4.03% 4.08% -
ROE 11.32% 11.08% 10.02% 10.05% 6.08% 5.12% 5.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.71 209.60 213.88 213.34 205.58 207.50 206.39 -0.54%
EPS 18.79 18.06 16.23 14.28 8.64 7.17 7.30 87.70%
DPS 9.00 8.00 8.00 8.00 10.00 6.00 6.00 31.00%
NAPS 1.66 1.63 1.62 1.42 1.42 1.40 1.36 14.19%
Adjusted Per Share Value based on latest NOSH - 231,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.49 209.21 213.36 213.24 205.12 206.91 206.27 -0.57%
EPS 18.77 18.02 16.19 14.27 8.62 7.15 7.30 87.57%
DPS 8.99 7.99 7.99 7.99 9.96 5.97 5.97 31.34%
NAPS 1.6583 1.627 1.6161 1.4193 1.4168 1.396 1.3592 14.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 0.97 1.03 0.83 0.80 0.76 0.74 -
P/RPS 0.50 0.46 0.48 0.39 0.39 0.37 0.36 24.45%
P/EPS 5.48 5.37 6.35 5.81 9.26 10.60 10.13 -33.58%
EY 18.24 18.61 15.76 17.20 10.79 9.43 9.87 50.53%
DY 8.74 8.25 7.77 9.64 12.50 7.89 8.11 5.10%
P/NAPS 0.62 0.60 0.64 0.58 0.56 0.54 0.54 9.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 26/08/10 26/05/10 25/02/10 25/11/09 20/08/09 27/05/09 -
Price 1.04 0.99 0.94 0.93 0.82 0.79 0.80 -
P/RPS 0.51 0.47 0.44 0.44 0.40 0.38 0.39 19.56%
P/EPS 5.54 5.48 5.79 6.51 9.50 11.02 10.96 -36.51%
EY 18.06 18.24 17.27 15.35 10.53 9.07 9.13 57.51%
DY 8.65 8.08 8.51 8.60 12.20 7.59 7.50 9.96%
P/NAPS 0.63 0.61 0.58 0.65 0.58 0.56 0.59 4.46%

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