[MWE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.69%
YoY- 68.33%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 295,942 505,928 494,666 462,434 481,088 451,976 434,024 -6.17%
PBT 34,328 63,122 61,346 53,360 38,110 40,196 53,018 -6.98%
Tax -6,214 -14,942 -12,962 -10,824 -9,882 -7,746 -6,574 -0.93%
NP 28,114 48,180 48,384 42,536 28,228 32,450 46,444 -8.01%
-
NP to SH 27,780 47,002 47,610 42,794 25,422 30,152 45,486 -7.88%
-
Tax Rate 18.10% 23.67% 21.13% 20.28% 25.93% 19.27% 12.40% -
Total Cost 267,828 457,748 446,282 419,898 452,860 419,526 387,580 -5.96%
-
Net Worth 612,726 488,062 455,299 377,049 323,552 321,405 305,089 12.31%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 27,757 - - - - - -
Div Payout % - 59.06% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 612,726 488,062 455,299 377,049 323,552 321,405 305,089 12.31%
NOSH 230,348 231,309 231,116 231,318 231,109 231,226 231,128 -0.05%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.50% 9.52% 9.78% 9.20% 5.87% 7.18% 10.70% -
ROE 4.53% 9.63% 10.46% 11.35% 7.86% 9.38% 14.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 128.48 218.72 214.03 199.91 208.16 195.47 187.79 -6.12%
EPS 12.06 20.32 20.60 18.50 11.00 13.04 19.68 -7.83%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.11 1.97 1.63 1.40 1.39 1.32 12.37%
Adjusted Per Share Value based on latest NOSH - 231,126
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 127.80 218.49 213.62 199.70 207.76 195.19 187.44 -6.17%
EPS 12.00 20.30 20.56 18.48 10.98 13.02 19.64 -7.87%
DPS 0.00 11.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6461 2.1077 1.9662 1.6283 1.3973 1.388 1.3175 12.31%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.84 1.49 1.36 0.97 0.76 0.90 1.10 -
P/RPS 1.43 0.68 0.64 0.49 0.37 0.46 0.59 15.88%
P/EPS 15.26 7.33 6.60 5.24 6.91 6.90 5.59 18.20%
EY 6.55 13.64 15.15 19.07 14.47 14.49 17.89 -15.40%
DY 0.00 8.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.69 0.60 0.54 0.65 0.83 -3.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 16/08/12 25/08/11 26/08/10 20/08/09 20/08/08 21/08/07 -
Price 1.80 1.66 1.19 0.99 0.79 0.88 0.85 -
P/RPS 1.40 0.76 0.56 0.50 0.38 0.45 0.45 20.80%
P/EPS 14.93 8.17 5.78 5.35 7.18 6.75 4.32 22.93%
EY 6.70 12.24 17.31 18.69 13.92 14.82 23.15 -18.65%
DY 0.00 7.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.60 0.61 0.56 0.63 0.64 1.01%

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