[MWE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 49.03%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 302,352 300,931 300,684 295,942 308,268 497,625 495,601 -28.08%
PBT 29,536 21,380 7,062 34,328 25,076 148,691 62,276 -39.21%
Tax -6,932 -5,451 -5,680 -6,214 -7,824 -11,809 -13,716 -36.57%
NP 22,604 15,929 1,382 28,114 17,252 136,882 48,560 -39.96%
-
NP to SH 22,236 14,539 793 27,780 18,640 134,444 46,338 -38.73%
-
Tax Rate 23.47% 25.50% 80.43% 18.10% 31.20% 7.94% 22.02% -
Total Cost 279,748 285,002 299,301 267,828 291,016 360,743 447,041 -26.85%
-
Net Worth 627,405 628,474 611,018 612,726 609,029 589,444 497,146 16.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 34,537 18,498 -
Div Payout % - - - - - 25.69% 39.92% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 627,405 628,474 611,018 612,726 609,029 589,444 497,146 16.79%
NOSH 230,663 230,210 228,846 230,348 230,693 230,251 231,230 -0.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.48% 5.29% 0.46% 9.50% 5.60% 27.51% 9.80% -
ROE 3.54% 2.31% 0.13% 4.53% 3.06% 22.81% 9.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.08 130.72 131.39 128.48 133.63 216.12 214.33 -27.97%
EPS 9.64 6.31 0.35 12.06 8.08 58.39 20.04 -38.63%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 8.00 -
NAPS 2.72 2.73 2.67 2.66 2.64 2.56 2.15 16.99%
Adjusted Per Share Value based on latest NOSH - 230,174
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 130.57 129.96 129.85 127.80 133.13 214.90 214.03 -28.09%
EPS 9.60 6.28 0.34 12.00 8.05 58.06 20.01 -38.74%
DPS 0.00 0.00 0.00 0.00 0.00 14.92 7.99 -
NAPS 2.7095 2.7141 2.6387 2.6461 2.6301 2.5455 2.147 16.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.55 1.57 1.72 1.84 1.78 1.73 1.60 -
P/RPS 1.18 1.20 1.31 1.43 1.33 0.80 0.75 35.31%
P/EPS 16.08 24.86 496.15 15.26 22.03 2.96 7.98 59.60%
EY 6.22 4.02 0.20 6.55 4.54 33.75 12.53 -37.33%
DY 0.00 0.00 0.00 0.00 0.00 8.67 5.00 -
P/NAPS 0.57 0.58 0.64 0.69 0.67 0.68 0.74 -15.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 15/11/13 23/08/13 23/05/13 28/02/13 21/11/12 -
Price 1.63 1.65 1.78 1.80 2.00 1.82 1.76 -
P/RPS 1.24 1.26 1.35 1.40 1.50 0.84 0.82 31.77%
P/EPS 16.91 26.13 513.46 14.93 24.75 3.12 8.78 54.86%
EY 5.91 3.83 0.19 6.70 4.04 32.08 11.39 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 8.24 4.55 -
P/NAPS 0.60 0.60 0.67 0.68 0.76 0.71 0.82 -18.81%

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