[MWE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -10.67%

YoY- -55.87%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	493,769	474,975	479,122	477,643	464,566	488,178	481,429	1.69%
YoY %	3.96%	-0.87%	0.31%	2.81%	-4.84%	1.40%	-	-
Horiz. %	102.56%	98.66%	99.52%	99.21%	96.50%	101.40%	100.00%	-
PBT	44,980	29,417	24,478	23,951	25,521	41,388	42,565	3.73%
YoY %	52.90%	20.18%	2.20%	-6.15%	-38.34%	-2.77%	-	-
Horiz. %	105.67%	69.11%	57.51%	56.27%	59.96%	97.23%	100.00%	-
Tax	-10,322	-7,196	-5,184	-4,471	-4,116	-7,351	-6,786	32.16%
YoY %	-43.44%	-38.81%	-15.95%	-8.62%	44.01%	-8.33%	-	-
Horiz. %	152.11%	106.04%	76.39%	65.89%	60.65%	108.33%	100.00%	-
NP	34,658	22,221	19,294	19,480	21,405	34,037	35,779	-2.09%
YoY %	55.97%	15.17%	-0.95%	-8.99%	-37.11%	-4.87%	-	-
Horiz. %	96.87%	62.11%	53.93%	54.45%	59.83%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,045	19,952	16,552	16,899	18,917	31,918	33,677	-1.25%
YoY %	65.62%	20.54%	-2.05%	-10.67%	-40.73%	-5.22%	-	-
Horiz. %	98.12%	59.25%	49.15%	50.18%	56.17%	94.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.95%	24.46%	21.18%	18.67%	16.13%	17.76%	15.94%	-
YoY %	-6.17%	15.49%	13.44%	15.75%	-9.18%	11.42%	-	-
Horiz. %	143.98%	153.45%	132.87%	117.13%	101.19%	111.42%	100.00%	-
Total Cost	459,111	452,754	459,828	458,163	443,161	454,141	445,650	1.99%
YoY %	1.40%	-1.54%	0.36%	3.39%	-2.42%	1.91%	-	-
Horiz. %	103.02%	101.59%	103.18%	102.81%	99.44%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,652	328,083	323,265	314,733	315,790	320,984	320,981	1.58%
YoY %	0.17%	1.49%	2.71%	-0.33%	-1.62%	0.00%	-	-
Horiz. %	102.39%	102.21%	100.71%	98.05%	98.38%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	18,499	23,072	13,830	13,830	13,830	20,809	20,809	-7.52%
YoY %	-19.82%	66.83%	0.00%	0.00%	-33.54%	0.00%	-	-
Horiz. %	88.90%	110.88%	66.46%	66.46%	66.46%	100.00%	100.00%	-
Div Payout %	55.98%	115.64%	83.56%	81.84%	73.11%	65.20%	61.79%	-
YoY %	-51.59%	38.39%	2.10%	11.94%	12.13%	5.52%	-	-
Horiz. %	90.60%	187.15%	135.23%	132.45%	118.32%	105.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	328,652	328,083	323,265	314,733	315,790	320,984	320,981	1.58%
YoY %	0.17%	1.49%	2.71%	-0.33%	-1.62%	0.00%	-	-
Horiz. %	102.39%	102.21%	100.71%	98.05%	98.38%	100.00%	100.00%	-
NOSH	231,445	231,044	230,903	231,422	230,504	230,924	230,922	0.15%
YoY %	0.17%	0.06%	-0.22%	0.40%	-0.18%	0.00%	-	-
Horiz. %	100.23%	100.05%	99.99%	100.22%	99.82%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.02%	4.68%	4.03%	4.08%	4.61%	6.97%	7.43%	-
YoY %	50.00%	16.13%	-1.23%	-11.50%	-33.86%	-6.19%	-	-
Horiz. %	94.48%	62.99%	54.24%	54.91%	62.05%	93.81%	100.00%	-
ROE	10.05%	6.08%	5.12%	5.37%	5.99%	9.94%	10.49%	-
YoY %	65.30%	18.75%	-4.66%	-10.35%	-39.74%	-5.24%	-	-
Horiz. %	95.81%	57.96%	48.81%	51.19%	57.10%	94.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	213.34	205.58	207.50	206.39	201.54	211.40	208.48	1.54%
YoY %	3.77%	-0.93%	0.54%	2.41%	-4.66%	1.40%	-	-
Horiz. %	102.33%	98.61%	99.53%	99.00%	96.67%	101.40%	100.00%	-
EPS	14.28	8.64	7.17	7.30	8.21	13.82	14.58	-1.37%
YoY %	65.28%	20.50%	-1.78%	-11.08%	-40.59%	-5.21%	-	-
Horiz. %	97.94%	59.26%	49.18%	50.07%	56.31%	94.79%	100.00%	-
DPS	8.00	10.00	6.00	6.00	6.00	9.00	9.00	-7.53%
YoY %	-20.00%	66.67%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	88.89%	111.11%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.42	1.42	1.40	1.36	1.37	1.39	1.39	1.42%
YoY %	0.00%	1.43%	2.94%	-0.73%	-1.44%	0.00%	-	-
Horiz. %	102.16%	102.16%	100.72%	97.84%	98.56%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 231,422
RPS	213.24	205.12	206.91	206.27	200.63	210.82	207.91	1.69%
YoY %	3.96%	-0.87%	0.31%	2.81%	-4.83%	1.40%	-	-
Horiz. %	102.56%	98.66%	99.52%	99.21%	96.50%	101.40%	100.00%	-
EPS	14.27	8.62	7.15	7.30	8.17	13.78	14.54	-1.23%
YoY %	65.55%	20.56%	-2.05%	-10.65%	-40.71%	-5.23%	-	-
Horiz. %	98.14%	59.28%	49.17%	50.21%	56.19%	94.77%	100.00%	-
DPS	7.99	9.96	5.97	5.97	5.97	8.99	8.99	-7.54%
YoY %	-19.78%	66.83%	0.00%	0.00%	-33.59%	0.00%	-	-
Horiz. %	88.88%	110.79%	66.41%	66.41%	66.41%	100.00%	100.00%	-
NAPS	1.4193	1.4168	1.396	1.3592	1.3638	1.3862	1.3862	1.58%
YoY %	0.18%	1.49%	2.71%	-0.34%	-1.62%	0.00%	-	-
Horiz. %	102.39%	102.21%	100.71%	98.05%	98.38%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.83	0.80	0.76	0.74	0.62	0.84	0.90	-
P/RPS	0.39	0.39	0.37	0.36	0.31	0.40	0.43	-6.28%
YoY %	0.00%	5.41%	2.78%	16.13%	-22.50%	-6.98%	-	-
Horiz. %	90.70%	90.70%	86.05%	83.72%	72.09%	93.02%	100.00%	-
P/EPS	5.81	9.26	10.60	10.13	7.55	6.08	6.17	-3.91%
YoY %	-37.26%	-12.64%	4.64%	34.17%	24.18%	-1.46%	-	-
Horiz. %	94.17%	150.08%	171.80%	164.18%	122.37%	98.54%	100.00%	-
EY	17.20	10.79	9.43	9.87	13.24	16.45	16.20	4.06%
YoY %	59.41%	14.42%	-4.46%	-25.45%	-19.51%	1.54%	-	-
Horiz. %	106.17%	66.60%	58.21%	60.93%	81.73%	101.54%	100.00%	-
DY	9.64	12.50	7.89	8.11	9.68	10.71	10.00	-2.40%
YoY %	-22.88%	58.43%	-2.71%	-16.22%	-9.62%	7.10%	-	-
Horiz. %	96.40%	125.00%	78.90%	81.10%	96.80%	107.10%	100.00%	-
P/NAPS	0.58	0.56	0.54	0.54	0.45	0.60	0.65	-7.29%
YoY %	3.57%	3.70%	0.00%	20.00%	-25.00%	-7.69%	-	-
Horiz. %	89.23%	86.15%	83.08%	83.08%	69.23%	92.31%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	20/08/09	27/05/09	26/02/09	13/11/08	20/08/08	-
Price	0.93	0.82	0.79	0.80	0.66	0.70	0.88	-
P/RPS	0.44	0.40	0.38	0.39	0.33	0.33	0.42	3.14%
YoY %	10.00%	5.26%	-2.56%	18.18%	0.00%	-21.43%	-	-
Horiz. %	104.76%	95.24%	90.48%	92.86%	78.57%	78.57%	100.00%	-
P/EPS	6.51	9.50	11.02	10.96	8.04	5.06	6.03	5.22%
YoY %	-31.47%	-13.79%	0.55%	36.32%	58.89%	-16.09%	-	-
Horiz. %	107.96%	157.55%	182.75%	181.76%	133.33%	83.91%	100.00%	-
EY	15.35	10.53	9.07	9.13	12.43	19.75	16.57	-4.95%
YoY %	45.77%	16.10%	-0.66%	-26.55%	-37.06%	19.19%	-	-
Horiz. %	92.64%	63.55%	54.74%	55.10%	75.02%	119.19%	100.00%	-
DY	8.60	12.20	7.59	7.50	9.09	12.86	10.23	-10.89%
YoY %	-29.51%	60.74%	1.20%	-17.49%	-29.32%	25.71%	-	-
Horiz. %	84.07%	119.26%	74.19%	73.31%	88.86%	125.71%	100.00%	-
P/NAPS	0.65	0.58	0.56	0.59	0.48	0.50	0.63	2.09%
YoY %	12.07%	3.57%	-5.08%	22.92%	-4.00%	-20.63%	-	-
Horiz. %	103.17%	92.06%	88.89%	93.65%	76.19%	79.37%	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