[MWE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.26%
YoY- -1.28%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 308,268 497,625 495,601 505,928 484,500 501,350 486,701 -26.22%
PBT 25,076 148,691 62,276 63,122 65,336 60,732 61,845 -45.18%
Tax -7,824 -11,809 -13,716 -14,942 -16,960 -12,437 -12,717 -27.64%
NP 17,252 136,882 48,560 48,180 48,376 48,295 49,128 -50.19%
-
NP to SH 18,640 134,444 46,338 47,002 46,880 47,290 48,434 -47.06%
-
Tax Rate 31.20% 7.94% 22.02% 23.67% 25.96% 20.48% 20.56% -
Total Cost 291,016 360,743 447,041 457,748 436,124 453,055 437,573 -23.78%
-
Net Worth 609,029 589,444 497,146 488,062 439,211 434,660 416,211 28.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 34,537 18,498 27,757 - 23,120 15,415 -
Div Payout % - 25.69% 39.92% 59.06% - 48.89% 31.83% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 609,029 589,444 497,146 488,062 439,211 434,660 416,211 28.85%
NOSH 230,693 230,251 231,230 231,309 231,163 231,202 231,228 -0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.60% 27.51% 9.80% 9.52% 9.98% 9.63% 10.09% -
ROE 3.06% 22.81% 9.32% 9.63% 10.67% 10.88% 11.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 133.63 216.12 214.33 218.72 209.59 216.84 210.49 -26.11%
EPS 8.08 58.39 20.04 20.32 20.28 20.45 20.95 -46.98%
DPS 0.00 15.00 8.00 12.00 0.00 10.00 6.67 -
NAPS 2.64 2.56 2.15 2.11 1.90 1.88 1.80 29.05%
Adjusted Per Share Value based on latest NOSH - 231,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 133.13 214.90 214.03 218.49 209.23 216.51 210.18 -26.22%
EPS 8.05 58.06 20.01 20.30 20.25 20.42 20.92 -47.06%
DPS 0.00 14.92 7.99 11.99 0.00 9.98 6.66 -
NAPS 2.6301 2.5455 2.147 2.1077 1.8968 1.8771 1.7974 28.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.78 1.73 1.60 1.49 1.43 1.26 1.13 -
P/RPS 1.33 0.80 0.75 0.68 0.68 0.58 0.54 82.27%
P/EPS 22.03 2.96 7.98 7.33 7.05 6.16 5.39 155.41%
EY 4.54 33.75 12.53 13.64 14.18 16.23 18.54 -60.82%
DY 0.00 8.67 5.00 8.05 0.00 7.94 5.90 -
P/NAPS 0.67 0.68 0.74 0.71 0.75 0.67 0.63 4.18%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 21/11/12 16/08/12 25/05/12 24/02/12 10/11/11 -
Price 2.00 1.82 1.76 1.66 1.50 1.41 1.23 -
P/RPS 1.50 0.84 0.82 0.76 0.72 0.65 0.58 88.30%
P/EPS 24.75 3.12 8.78 8.17 7.40 6.89 5.87 160.76%
EY 4.04 32.08 11.39 12.24 13.52 14.51 17.03 -61.64%
DY 0.00 8.24 4.55 7.23 0.00 7.09 5.42 -
P/NAPS 0.76 0.71 0.82 0.79 0.79 0.75 0.68 7.68%

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