[MWE] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.13%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 493,769 464,566 472,453 449,461 662,959 641,893 557,242 -1.99%
PBT 44,980 25,521 48,976 31,071 19,931 39,698 30,272 6.81%
Tax -10,322 -4,116 -6,200 -4,129 -4,843 -21,488 -22,381 -12.09%
NP 34,658 21,405 42,776 26,942 15,088 18,210 7,891 27.94%
-
NP to SH 33,045 18,917 41,344 25,630 17,189 18,210 7,891 26.93%
-
Tax Rate 22.95% 16.13% 12.66% 13.29% 24.30% 54.13% 73.93% -
Total Cost 459,111 443,161 429,677 422,519 647,871 623,683 549,351 -2.94%
-
Net Worth 328,652 315,790 314,448 231,221 231,317 258,072 215,039 7.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 18,499 13,830 20,809 20,809 11,565 8,804 4,135 28.33%
Div Payout % 55.98% 73.11% 50.33% 81.19% 67.29% 48.35% 52.41% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 328,652 315,790 314,448 231,221 231,317 258,072 215,039 7.31%
NOSH 231,445 230,504 231,212 231,221 231,317 230,421 206,769 1.89%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.02% 4.61% 9.05% 5.99% 2.28% 2.84% 1.42% -
ROE 10.05% 5.99% 13.15% 11.08% 7.43% 7.06% 3.67% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 213.34 201.54 204.34 194.39 286.60 278.57 269.50 -3.81%
EPS 14.28 8.21 17.88 11.08 7.43 7.90 3.82 24.55%
DPS 8.00 6.00 9.00 9.00 5.00 3.82 2.00 25.96%
NAPS 1.42 1.37 1.36 1.00 1.00 1.12 1.04 5.32%
Adjusted Per Share Value based on latest NOSH - 231,221
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 213.24 200.63 204.03 194.10 286.30 277.20 240.65 -1.99%
EPS 14.27 8.17 17.85 11.07 7.42 7.86 3.41 26.91%
DPS 7.99 5.97 8.99 8.99 4.99 3.80 1.79 28.28%
NAPS 1.4193 1.3638 1.358 0.9985 0.999 1.1145 0.9287 7.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 0.62 1.03 0.73 0.57 0.69 0.62 -
P/RPS 0.39 0.31 0.50 0.38 0.20 0.25 0.23 9.19%
P/EPS 5.81 7.55 5.76 6.59 7.67 8.73 16.25 -15.73%
EY 17.20 13.24 17.36 15.18 13.04 11.45 6.16 18.64%
DY 9.64 9.68 8.74 12.33 8.77 5.54 3.23 19.97%
P/NAPS 0.58 0.45 0.76 0.73 0.57 0.62 0.60 -0.56%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 28/02/06 25/02/05 26/02/04 -
Price 0.93 0.66 1.01 0.94 0.66 0.73 0.71 -
P/RPS 0.44 0.33 0.49 0.48 0.23 0.26 0.26 9.15%
P/EPS 6.51 8.04 5.65 8.48 8.88 9.24 18.60 -16.03%
EY 15.35 12.43 17.70 11.79 11.26 10.83 5.38 19.07%
DY 8.60 9.09 8.91 9.57 7.58 5.23 2.82 20.40%
P/NAPS 0.65 0.48 0.74 0.94 0.66 0.65 0.68 -0.74%

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