[MWE] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- 1732.65%
YoY- -89.19%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 289,386 308,638 302,352 300,931 300,684 295,942 308,268 -4.12%
PBT 22,864 34,984 29,536 21,380 7,062 34,328 25,076 -5.96%
Tax -3,828 -4,628 -6,932 -5,451 -5,680 -6,214 -7,824 -37.88%
NP 19,036 30,356 22,604 15,929 1,382 28,114 17,252 6.77%
-
NP to SH 18,569 29,982 22,236 14,539 793 27,780 18,640 -0.25%
-
Tax Rate 16.74% 13.23% 23.47% 25.50% 80.43% 18.10% 31.20% -
Total Cost 270,350 278,282 279,748 285,002 299,301 267,828 291,016 -4.78%
-
Net Worth 653,763 651,682 627,405 628,474 611,018 612,726 609,029 4.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 653,763 651,682 627,405 628,474 611,018 612,726 609,029 4.83%
NOSH 230,198 230,276 230,663 230,210 228,846 230,348 230,693 -0.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.58% 9.84% 7.48% 5.29% 0.46% 9.50% 5.60% -
ROE 2.84% 4.60% 3.54% 2.31% 0.13% 4.53% 3.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.71 134.03 131.08 130.72 131.39 128.48 133.63 -3.98%
EPS 8.07 13.02 9.64 6.31 0.35 12.06 8.08 -0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.83 2.72 2.73 2.67 2.66 2.64 4.98%
Adjusted Per Share Value based on latest NOSH - 230,266
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.97 133.29 130.57 129.96 129.85 127.80 133.13 -4.12%
EPS 8.02 12.95 9.60 6.28 0.34 12.00 8.05 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8233 2.8143 2.7095 2.7141 2.6387 2.6461 2.6301 4.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.56 1.78 1.55 1.57 1.72 1.84 1.78 -
P/RPS 0.00 0.00 1.18 1.20 1.31 1.43 1.33 -
P/EPS 0.00 0.00 16.08 24.86 496.15 15.26 22.03 -
EY 0.00 0.00 6.22 4.02 0.20 6.55 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.57 0.58 0.64 0.69 0.67 10.65%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 27/05/14 25/02/14 15/11/13 23/08/13 23/05/13 -
Price 1.50 1.60 1.63 1.65 1.78 1.80 2.00 -
P/RPS 0.00 0.00 1.24 1.26 1.35 1.40 1.50 -
P/EPS 0.00 0.00 16.91 26.13 513.46 14.93 24.75 -
EY 0.00 0.00 5.91 3.83 0.19 6.70 4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.60 0.60 0.67 0.68 0.76 -0.87%

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