[MWE] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 24.84%

YoY- 37.57%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	115,642	125,265	123,786	110,976	111,931	178,342	165,500	-5.79%
YoY %	-7.68%	1.19%	11.54%	-0.85%	-37.24%	7.76%	-	-
Horiz. %	69.87%	75.69%	74.80%	67.05%	67.63%	107.76%	100.00%	-
PBT	13,948	11,324	10,797	15,554	11,407	10,655	12,140	2.33%
YoY %	23.17%	4.88%	-30.58%	36.35%	7.06%	-12.23%	-	-
Horiz. %	114.89%	93.28%	88.94%	128.12%	93.96%	87.77%	100.00%	-
Tax	-2,030	-2,634	-1,921	-2,560	-1,242	-3,130	-6,289	-17.16%
YoY %	22.93%	-37.12%	24.96%	-106.12%	60.32%	50.23%	-	-
Horiz. %	32.28%	41.88%	30.55%	40.71%	19.75%	49.77%	100.00%	-
NP	11,918	8,690	8,876	12,994	10,165	7,525	5,851	12.58%
YoY %	37.15%	-2.10%	-31.69%	27.83%	35.08%	28.61%	-	-
Horiz. %	203.69%	148.52%	151.70%	222.08%	173.73%	128.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,903	7,666	8,013	12,628	9,179	7,525	5,851	12.55%
YoY %	55.27%	-4.33%	-36.55%	37.57%	21.98%	28.61%	-	-
Horiz. %	203.44%	131.02%	136.95%	215.83%	156.88%	128.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.55%	23.26%	17.79%	16.46%	10.89%	29.38%	51.80%	-
YoY %	-37.45%	30.75%	8.08%	51.15%	-62.93%	-43.28%	-	-
Horiz. %	28.09%	44.90%	34.34%	31.78%	21.02%	56.72%	100.00%	-
Total Cost	103,724	116,575	114,910	97,982	101,766	170,817	159,649	-6.93%
YoY %	-11.02%	1.45%	17.28%	-3.72%	-40.42%	7.00%	-	-
Horiz. %	64.97%	73.02%	71.98%	61.37%	63.74%	107.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	376,735	323,265	320,981	305,292	284,387	268,584	226,490	8.84%
YoY %	16.54%	0.71%	5.14%	7.35%	5.88%	18.59%	-	-
Horiz. %	166.34%	142.73%	141.72%	134.79%	125.56%	118.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	376,735	323,265	320,981	305,292	284,387	268,584	226,490	8.84%
YoY %	16.54%	0.71%	5.14%	7.35%	5.88%	18.59%	-	-
Horiz. %	166.34%	142.73%	141.72%	134.79%	125.56%	118.59%	100.00%	-
NOSH	231,126	230,903	230,922	231,282	231,209	231,538	209,713	1.63%
YoY %	0.10%	-0.01%	-0.16%	0.03%	-0.14%	10.41%	-	-
Horiz. %	110.21%	110.10%	110.11%	110.29%	110.25%	110.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.31%	6.94%	7.17%	11.71%	9.08%	4.22%	3.54%	-
YoY %	48.56%	-3.21%	-38.77%	28.96%	115.17%	19.21%	-	-
Horiz. %	291.24%	196.05%	202.54%	330.79%	256.50%	119.21%	100.00%	-
ROE	3.16%	2.37%	2.50%	4.14%	3.23%	2.80%	2.58%	-
YoY %	33.33%	-5.20%	-39.61%	28.17%	15.36%	8.53%	-	-
Horiz. %	122.48%	91.86%	96.90%	160.47%	125.19%	108.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	50.03	54.25	53.61	47.98	48.41	77.02	78.92	-7.31%
YoY %	-7.78%	1.19%	11.73%	-0.89%	-37.15%	-2.41%	-	-
Horiz. %	63.39%	68.74%	67.93%	60.80%	61.34%	97.59%	100.00%	-
EPS	5.15	3.32	3.47	5.46	3.97	3.25	2.79	10.75%
YoY %	55.12%	-4.32%	-36.45%	37.53%	22.15%	16.49%	-	-
Horiz. %	184.59%	119.00%	124.37%	195.70%	142.29%	116.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.63	1.40	1.39	1.32	1.23	1.16	1.08	7.09%
YoY %	16.43%	0.72%	5.30%	7.32%	6.03%	7.41%	-	-
Horiz. %	150.93%	129.63%	128.70%	122.22%	113.89%	107.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 231,282
RPS	49.94	54.10	53.46	47.93	48.34	77.02	71.47	-5.79%
YoY %	-7.69%	1.20%	11.54%	-0.85%	-37.24%	7.77%	-	-
Horiz. %	69.88%	75.70%	74.80%	67.06%	67.64%	107.77%	100.00%	-
EPS	5.14	3.31	3.46	5.45	3.96	3.25	2.53	12.53%
YoY %	55.29%	-4.34%	-36.51%	37.63%	21.85%	28.46%	-	-
Horiz. %	203.16%	130.83%	136.76%	215.42%	156.52%	128.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.627	1.396	1.3862	1.3184	1.2281	1.1599	0.9781	8.84%
YoY %	16.55%	0.71%	5.14%	7.35%	5.88%	18.59%	-	-
Horiz. %	166.34%	142.73%	141.72%	134.79%	125.56%	118.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.97	0.76	0.90	1.10	0.62	0.63	0.57	-
P/RPS	1.94	1.40	1.68	2.29	1.28	0.82	0.72	17.95%
YoY %	38.57%	-16.67%	-26.64%	78.91%	56.10%	13.89%	-	-
Horiz. %	269.44%	194.44%	233.33%	318.06%	177.78%	113.89%	100.00%	-
P/EPS	18.83	22.89	25.94	20.15	15.62	19.38	20.43	-1.34%
YoY %	-17.74%	-11.76%	28.73%	29.00%	-19.40%	-5.14%	-	-
Horiz. %	92.17%	112.04%	126.97%	98.63%	76.46%	94.86%	100.00%	-
EY	5.31	4.37	3.86	4.96	6.40	5.16	4.89	1.38%
YoY %	21.51%	13.21%	-22.18%	-22.50%	24.03%	5.52%	-	-
Horiz. %	108.59%	89.37%	78.94%	101.43%	130.88%	105.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.54	0.65	0.83	0.50	0.54	0.53	2.08%
YoY %	11.11%	-16.92%	-21.69%	66.00%	-7.41%	1.89%	-	-
Horiz. %	113.21%	101.89%	122.64%	156.60%	94.34%	101.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	20/08/09	20/08/08	21/08/07	29/08/06	25/08/05	25/08/04	-
Price	0.99	0.79	0.88	0.85	0.69	0.63	0.56	-
P/RPS	1.98	1.46	1.64	1.77	1.43	0.82	0.71	18.63%
YoY %	35.62%	-10.98%	-7.34%	23.78%	74.39%	15.49%	-	-
Horiz. %	278.87%	205.63%	230.99%	249.30%	201.41%	115.49%	100.00%	-
P/EPS	19.22	23.80	25.36	15.57	17.38	19.38	20.07	-0.71%
YoY %	-19.24%	-6.15%	62.88%	-10.41%	-10.32%	-3.44%	-	-
Horiz. %	95.76%	118.58%	126.36%	77.58%	86.60%	96.56%	100.00%	-
EY	5.20	4.20	3.94	6.42	5.75	5.16	4.98	0.72%
YoY %	23.81%	6.60%	-38.63%	11.65%	11.43%	3.61%	-	-
Horiz. %	104.42%	84.34%	79.12%	128.92%	115.46%	103.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.56	0.63	0.64	0.56	0.54	0.52	2.69%
YoY %	8.93%	-11.11%	-1.56%	14.29%	3.70%	3.85%	-	-
Horiz. %	117.31%	107.69%	121.15%	123.08%	107.69%	103.85%	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