[MWE] YoY TTM 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- -40.73%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 499,136 499,114 493,769 464,566 472,453 449,461 662,959 -4.61%
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 -4,843 17.01%
NP 48,295 40,163 34,658 21,405 42,776 26,942 15,088 21.38%
-
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% 24.30% -
Total Cost 450,841 458,951 459,111 443,161 429,677 422,519 647,871 -5.86%
-
Net Worth 434,497 231,157 328,652 315,790 314,448 231,221 231,317 11.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,106 23,123 18,499 13,830 20,809 20,809 11,565 12.22%
Div Payout % 48.86% 52.12% 55.98% 73.11% 50.33% 81.19% 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 434,497 231,157 328,652 315,790 314,448 231,221 231,317 11.07%
NOSH 231,559 231,157 231,445 230,504 231,212 231,221 231,317 0.01%
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 9.68% 8.05% 7.02% 4.61% 9.05% 5.99% 2.28% -
ROE 10.88% 19.19% 10.05% 5.99% 13.15% 11.08% 7.43% -
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 215.97 215.92 213.34 201.54 204.34 194.39 286.60 -4.60%
EPS 20.46 19.19 14.28 8.21 17.88 11.08 7.43 18.38%
DPS 10.00 10.00 8.00 6.00 9.00 9.00 5.00 12.24%
NAPS 1.88 1.00 1.42 1.37 1.36 1.00 1.00 11.08%
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 215.55 215.55 213.24 200.63 204.03 194.10 286.30 -4.61%
EPS 20.42 19.16 14.27 8.17 17.85 11.07 7.42 18.37%
DPS 9.98 9.99 7.99 5.97 8.99 8.99 4.99 12.24%
NAPS 1.8764 0.9983 1.4193 1.3638 1.358 0.9985 0.999 11.07%
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 7.55 5.76 6.59 7.67 -3.58%
EY 16.24 18.28 17.20 13.24 17.36 15.18 13.04 3.72%
DY 7.94 9.52 9.64 9.68 8.74 12.33 8.77 -1.64%
P/NAPS 0.67 1.05 0.58 0.45 0.76 0.73 0.57 2.72%
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 0.48 0.23 18.89%
P/EPS 6.89 6.20 6.51 8.04 5.65 8.48 8.88 -4.13%
EY 14.51 16.13 15.35 12.43 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 1.19 0.65 0.48 0.74 0.94 0.66 2.15%

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