[MWE] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.41%
YoY- -4.33%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 295,942 308,268 497,625 495,601 505,928 484,500 501,350 -29.65%
PBT 34,328 25,076 148,691 62,276 63,122 65,336 60,732 -31.66%
Tax -6,214 -7,824 -11,809 -13,716 -14,942 -16,960 -12,437 -37.06%
NP 28,114 17,252 136,882 48,560 48,180 48,376 48,295 -30.30%
-
NP to SH 27,780 18,640 134,444 46,338 47,002 46,880 47,290 -29.88%
-
Tax Rate 18.10% 31.20% 7.94% 22.02% 23.67% 25.96% 20.48% -
Total Cost 267,828 291,016 360,743 447,041 457,748 436,124 453,055 -29.58%
-
Net Worth 612,726 609,029 589,444 497,146 488,062 439,211 434,660 25.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 34,537 18,498 27,757 - 23,120 -
Div Payout % - - 25.69% 39.92% 59.06% - 48.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 612,726 609,029 589,444 497,146 488,062 439,211 434,660 25.74%
NOSH 230,348 230,693 230,251 231,230 231,309 231,163 231,202 -0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.50% 5.60% 27.51% 9.80% 9.52% 9.98% 9.63% -
ROE 4.53% 3.06% 22.81% 9.32% 9.63% 10.67% 10.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 128.48 133.63 216.12 214.33 218.72 209.59 216.84 -29.47%
EPS 12.06 8.08 58.39 20.04 20.32 20.28 20.45 -29.69%
DPS 0.00 0.00 15.00 8.00 12.00 0.00 10.00 -
NAPS 2.66 2.64 2.56 2.15 2.11 1.90 1.88 26.05%
Adjusted Per Share Value based on latest NOSH - 231,067
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 127.80 133.13 214.90 214.03 218.49 209.23 216.51 -29.65%
EPS 12.00 8.05 58.06 20.01 20.30 20.25 20.42 -29.86%
DPS 0.00 0.00 14.92 7.99 11.99 0.00 9.98 -
NAPS 2.6461 2.6301 2.5455 2.147 2.1077 1.8968 1.8771 25.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.84 1.78 1.73 1.60 1.49 1.43 1.26 -
P/RPS 1.43 1.33 0.80 0.75 0.68 0.68 0.58 82.60%
P/EPS 15.26 22.03 2.96 7.98 7.33 7.05 6.16 83.18%
EY 6.55 4.54 33.75 12.53 13.64 14.18 16.23 -45.41%
DY 0.00 0.00 8.67 5.00 8.05 0.00 7.94 -
P/NAPS 0.69 0.67 0.68 0.74 0.71 0.75 0.67 1.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 23/05/13 28/02/13 21/11/12 16/08/12 25/05/12 24/02/12 -
Price 1.80 2.00 1.82 1.76 1.66 1.50 1.41 -
P/RPS 1.40 1.50 0.84 0.82 0.76 0.72 0.65 66.85%
P/EPS 14.93 24.75 3.12 8.78 8.17 7.40 6.89 67.53%
EY 6.70 4.04 32.08 11.39 12.24 13.52 14.51 -40.28%
DY 0.00 0.00 8.24 4.55 7.23 0.00 7.09 -
P/NAPS 0.68 0.76 0.71 0.82 0.79 0.79 0.75 -6.32%

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