[MWE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.46%
YoY- 121.87%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 444,038 508,272 495,528 494,065 477,643 468,619 472,008 -1.01%
PBT 142,089 61,940 52,799 49,981 23,951 47,322 38,428 24.32%
Tax -7,963 -13,356 -10,181 -11,397 -4,471 -7,425 -4,491 10.00%
NP 134,126 48,584 42,618 38,584 19,480 39,897 33,937 25.71%
-
NP to SH 132,664 47,362 46,519 37,494 16,899 38,292 32,897 26.13%
-
Tax Rate 5.60% 21.56% 19.28% 22.80% 18.67% 15.69% 11.69% -
Total Cost 309,912 459,688 452,910 455,481 458,163 428,722 438,071 -5.60%
-
Net Worth 609,029 439,211 406,755 374,216 314,733 312,624 291,645 13.04%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 34,580 23,106 23,123 18,499 13,830 20,809 20,809 8.82%
Div Payout % 26.07% 48.79% 49.71% 49.34% 81.84% 54.34% 63.26% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 609,029 439,211 406,755 374,216 314,733 312,624 291,645 13.04%
NOSH 230,693 231,163 231,111 230,997 231,422 231,573 231,464 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 30.21% 9.56% 8.60% 7.81% 4.08% 8.51% 7.19% -
ROE 21.78% 10.78% 11.44% 10.02% 5.37% 12.25% 11.28% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 192.48 219.88 214.41 213.88 206.39 202.36 203.92 -0.95%
EPS 57.51 20.49 20.13 16.23 7.30 16.54 14.21 26.21%
DPS 15.00 10.00 10.00 8.00 6.00 9.00 9.00 8.87%
NAPS 2.64 1.90 1.76 1.62 1.36 1.35 1.26 13.10%
Adjusted Per Share Value based on latest NOSH - 230,997
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 191.76 219.50 214.00 213.36 206.27 202.38 203.84 -1.01%
EPS 57.29 20.45 20.09 16.19 7.30 16.54 14.21 26.13%
DPS 14.93 9.98 9.99 7.99 5.97 8.99 8.99 8.81%
NAPS 2.6301 1.8968 1.7566 1.6161 1.3592 1.3501 1.2595 13.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.78 1.43 1.23 1.03 0.74 0.91 0.82 -
P/RPS 0.92 0.65 0.57 0.48 0.36 0.45 0.40 14.87%
P/EPS 3.10 6.98 6.11 6.35 10.13 5.50 5.77 -9.82%
EY 32.31 14.33 16.36 15.76 9.87 18.17 17.33 10.92%
DY 8.43 6.99 8.13 7.77 8.11 9.89 10.98 -4.30%
P/NAPS 0.67 0.75 0.70 0.64 0.54 0.67 0.65 0.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 25/05/12 27/05/11 26/05/10 27/05/09 29/05/08 30/05/07 -
Price 2.00 1.50 1.33 0.94 0.80 0.99 1.01 -
P/RPS 1.04 0.68 0.62 0.44 0.39 0.49 0.50 12.96%
P/EPS 3.48 7.32 6.61 5.79 10.96 5.99 7.11 -11.21%
EY 28.75 13.66 15.13 17.27 9.13 16.70 14.07 12.63%
DY 7.50 6.67 7.52 8.51 7.50 9.09 8.91 -2.82%
P/NAPS 0.76 0.79 0.76 0.58 0.59 0.73 0.80 -0.85%

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