[MWE] YoY Cumulative Quarter 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- -14.3%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 501,350 499,114 493,769 464,566 472,453 440,481 662,959 -4.54%
PBT 60,732 50,405 44,980 25,521 48,976 31,071 19,931 20.39%
Tax -12,437 -10,242 -10,322 -4,116 -6,200 -4,129 -3,849 21.57%
NP 48,295 40,163 34,658 21,405 42,776 26,942 16,082 20.10%
-
NP to SH 47,290 44,365 33,045 18,917 41,344 25,630 17,189 18.36%
-
Tax Rate 20.48% 20.32% 22.95% 16.13% 12.66% 13.29% 19.31% -
Total Cost 453,055 458,951 459,111 443,161 429,677 413,539 646,877 -5.76%
-
Net Worth 434,660 397,592 332,913 316,771 314,508 293,735 279,901 7.60%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,120 23,115 18,495 13,873 20,813 20,815 11,566 12.23%
Div Payout % 48.89% 52.10% 55.97% 73.34% 50.34% 81.22% 67.29% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 434,660 397,592 332,913 316,771 314,508 293,735 279,901 7.60%
NOSH 231,202 231,158 231,189 231,220 231,256 231,287 231,323 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.63% 8.05% 7.02% 4.61% 9.05% 6.12% 2.43% -
ROE 10.88% 11.16% 9.93% 5.97% 13.15% 8.73% 6.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 216.84 215.92 213.58 200.92 204.30 190.45 286.59 -4.53%
EPS 20.45 19.19 14.29 8.18 17.88 11.08 7.43 18.37%
DPS 10.00 10.00 8.00 6.00 9.00 9.00 5.00 12.24%
NAPS 1.88 1.72 1.44 1.37 1.36 1.27 1.21 7.61%
Adjusted Per Share Value based on latest NOSH - 230,504
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 216.51 215.55 213.24 200.63 204.03 190.22 286.30 -4.54%
EPS 20.42 19.16 14.27 8.17 17.85 11.07 7.42 18.37%
DPS 9.98 9.98 7.99 5.99 8.99 8.99 4.99 12.24%
NAPS 1.8771 1.717 1.4377 1.368 1.3582 1.2685 1.2088 7.60%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.26 1.05 0.83 0.62 1.03 0.73 0.57 -
P/RPS 0.58 0.49 0.39 0.31 0.50 0.38 0.20 19.40%
P/EPS 6.16 5.47 5.81 7.58 5.76 6.59 7.67 -3.58%
EY 16.23 18.28 17.22 13.20 17.36 15.18 13.04 3.71%
DY 7.94 9.52 9.64 9.68 8.74 12.33 8.77 -1.64%
P/NAPS 0.67 0.61 0.58 0.45 0.76 0.57 0.47 6.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 28/02/06 -
Price 1.41 1.19 0.93 0.66 1.01 0.94 0.66 -
P/RPS 0.65 0.55 0.44 0.33 0.49 0.49 0.23 18.89%
P/EPS 6.89 6.20 6.51 8.07 5.65 8.48 8.88 -4.13%
EY 14.51 16.13 15.37 12.40 17.70 11.79 11.26 4.31%
DY 7.09 8.40 8.60 9.09 8.91 9.57 7.58 -1.10%
P/NAPS 0.75 0.69 0.65 0.48 0.74 0.74 0.55 5.30%

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