[MWE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 190.13%
YoY- 184.3%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 300,684 295,942 308,268 497,625 495,601 505,928 484,500 -27.22%
PBT 7,062 34,328 25,076 148,691 62,276 63,122 65,336 -77.27%
Tax -5,680 -6,214 -7,824 -11,809 -13,716 -14,942 -16,960 -51.74%
NP 1,382 28,114 17,252 136,882 48,560 48,180 48,376 -90.63%
-
NP to SH 793 27,780 18,640 134,444 46,338 47,002 46,880 -93.39%
-
Tax Rate 80.43% 18.10% 31.20% 7.94% 22.02% 23.67% 25.96% -
Total Cost 299,301 267,828 291,016 360,743 447,041 457,748 436,124 -22.17%
-
Net Worth 611,018 612,726 609,029 589,444 497,146 488,062 439,211 24.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 34,537 18,498 27,757 - -
Div Payout % - - - 25.69% 39.92% 59.06% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 611,018 612,726 609,029 589,444 497,146 488,062 439,211 24.59%
NOSH 228,846 230,348 230,693 230,251 231,230 231,309 231,163 -0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.46% 9.50% 5.60% 27.51% 9.80% 9.52% 9.98% -
ROE 0.13% 4.53% 3.06% 22.81% 9.32% 9.63% 10.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 131.39 128.48 133.63 216.12 214.33 218.72 209.59 -26.73%
EPS 0.35 12.06 8.08 58.39 20.04 20.32 20.28 -93.30%
DPS 0.00 0.00 0.00 15.00 8.00 12.00 0.00 -
NAPS 2.67 2.66 2.64 2.56 2.15 2.11 1.90 25.43%
Adjusted Per Share Value based on latest NOSH - 230,230
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 129.85 127.80 133.13 214.90 214.03 218.49 209.23 -27.22%
EPS 0.34 12.00 8.05 58.06 20.01 20.30 20.25 -93.42%
DPS 0.00 0.00 0.00 14.92 7.99 11.99 0.00 -
NAPS 2.6387 2.6461 2.6301 2.5455 2.147 2.1077 1.8968 24.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.84 1.78 1.73 1.60 1.49 1.43 -
P/RPS 1.31 1.43 1.33 0.80 0.75 0.68 0.68 54.76%
P/EPS 496.15 15.26 22.03 2.96 7.98 7.33 7.05 1600.16%
EY 0.20 6.55 4.54 33.75 12.53 13.64 14.18 -94.14%
DY 0.00 0.00 0.00 8.67 5.00 8.05 0.00 -
P/NAPS 0.64 0.69 0.67 0.68 0.74 0.71 0.75 -10.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 23/08/13 23/05/13 28/02/13 21/11/12 16/08/12 25/05/12 -
Price 1.78 1.80 2.00 1.82 1.76 1.66 1.50 -
P/RPS 1.35 1.40 1.50 0.84 0.82 0.76 0.72 51.99%
P/EPS 513.46 14.93 24.75 3.12 8.78 8.17 7.40 1584.21%
EY 0.19 6.70 4.04 32.08 11.39 12.24 13.52 -94.16%
DY 0.00 0.00 0.00 8.24 4.55 7.23 0.00 -
P/NAPS 0.67 0.68 0.76 0.71 0.82 0.79 0.79 -10.39%

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