[MWE] YoY Quarter 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- -4.42%
YoY- 414.86%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 125,924 136,324 153,429 127,836 109,042 132,654 131,337 -0.69%
PBT 101,984 14,348 8,856 10,787 -4,776 11,091 10,394 46.26%
Tax -1,522 -2,899 -2,232 -711 2,415 -820 -1,175 4.40%
NP 100,462 11,449 6,624 10,076 -2,361 10,271 9,219 48.84%
-
NP to SH 99,690 10,964 10,847 9,937 -3,156 9,845 9,391 48.19%
-
Tax Rate 1.49% 20.20% 25.20% 6.59% - 7.39% 11.30% -
Total Cost 25,462 124,875 146,805 117,760 111,403 122,383 122,118 -22.97%
-
Net Worth 589,391 434,497 231,157 328,652 315,790 314,448 231,221 16.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,720 11,555 11,557 9,257 13,830 20,809 20,809 -0.07%
Div Payout % 20.79% 105.40% 106.55% 93.17% 0.00% 211.37% 221.59% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 589,391 434,497 231,157 328,652 315,790 314,448 231,221 16.86%
NOSH 230,230 231,115 231,157 231,445 230,504 231,212 231,221 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 79.78% 8.40% 4.32% 7.88% -2.17% 7.74% 7.02% -
ROE 16.91% 2.52% 4.69% 3.02% -1.00% 3.13% 4.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.69 58.99 66.37 55.23 47.31 57.37 56.80 -0.62%
EPS 43.30 4.74 4.69 4.30 -1.37 4.26 4.06 48.31%
DPS 9.00 5.00 5.00 4.00 6.00 9.00 9.00 0.00%
NAPS 2.56 1.88 1.00 1.42 1.37 1.36 1.00 16.94%
Adjusted Per Share Value based on latest NOSH - 231,445
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 54.38 58.87 66.26 55.21 47.09 57.29 56.72 -0.69%
EPS 43.05 4.73 4.68 4.29 -1.36 4.25 4.06 48.16%
DPS 8.95 4.99 4.99 4.00 5.97 8.99 8.99 -0.07%
NAPS 2.5453 1.8764 0.9983 1.4193 1.3638 1.358 0.9985 16.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.73 1.26 1.05 0.83 0.62 1.03 0.73 -
P/RPS 3.16 2.14 1.58 1.50 1.31 1.80 1.29 16.08%
P/EPS 4.00 26.56 22.38 19.33 -45.28 24.19 17.97 -22.13%
EY 25.03 3.77 4.47 5.17 -2.21 4.13 5.56 28.46%
DY 5.20 3.97 4.76 4.82 9.68 8.74 12.33 -13.39%
P/NAPS 0.68 0.67 1.05 0.58 0.45 0.76 0.73 -1.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.82 1.41 1.19 0.93 0.66 1.01 0.94 -
P/RPS 3.33 2.39 1.79 1.68 1.40 1.76 1.65 12.40%
P/EPS 4.20 29.72 25.36 21.66 -48.20 23.72 23.14 -24.73%
EY 23.79 3.36 3.94 4.62 -2.07 4.22 4.32 32.85%
DY 4.95 3.55 4.20 4.30 9.09 8.91 9.57 -10.39%
P/NAPS 0.71 0.75 1.19 0.65 0.48 0.74 0.94 -4.56%

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