[MWE] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 94.67%
YoY- -228.47%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 341,762 367,844 319,444 347,956 348,752 339,404 383,100 -7.31%
PBT 9,372 21,852 -27,318 1,996 -95,110 36,340 31,111 -54.96%
Tax -4,756 -6,992 -9,362 -7,882 -7,632 -7,420 -7,280 -24.65%
NP 4,616 14,860 -36,680 -5,886 -102,742 28,920 23,831 -66.42%
-
NP to SH 4,258 14,404 -35,156 -5,564 -104,394 26,992 22,692 -67.12%
-
Tax Rate 50.75% 32.00% - 394.89% - 20.42% 23.40% -
Total Cost 337,146 352,984 356,124 353,842 451,494 310,484 359,269 -4.13%
-
Net Worth 546,134 547,074 559,603 604,047 557,197 619,526 625,986 -8.67%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 4,605 - - - 4,602 -
Div Payout % - - 0.00% - - - 20.28% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 546,134 547,074 559,603 604,047 557,197 619,526 625,986 -8.67%
NOSH 231,413 230,833 230,289 230,552 230,247 230,307 230,282 0.32%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.35% 4.04% -11.48% -1.69% -29.46% 8.52% 6.22% -
ROE 0.78% 2.63% -6.28% -0.92% -18.74% 4.36% 3.62% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 147.68 159.35 138.71 150.92 151.47 147.37 166.46 -7.65%
EPS 1.84 6.24 -15.27 -2.41 -45.34 11.72 9.86 -67.24%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.36 2.37 2.43 2.62 2.42 2.69 2.72 -9.00%
Adjusted Per Share Value based on latest NOSH - 230,220
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 147.59 158.86 137.95 150.27 150.61 146.57 165.44 -7.30%
EPS 1.84 6.22 -15.18 -2.40 -45.08 11.66 9.80 -67.11%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.99 -
NAPS 2.3585 2.3626 2.4167 2.6086 2.4063 2.6755 2.7034 -8.67%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.23 1.32 1.39 1.52 1.20 1.33 1.35 -
P/RPS 0.83 0.83 1.00 1.01 0.79 0.90 0.81 1.63%
P/EPS 66.85 21.15 -9.11 -62.98 -2.65 11.35 13.69 186.99%
EY 1.50 4.73 -10.98 -1.59 -37.78 8.81 7.30 -65.07%
DY 0.00 0.00 1.44 0.00 0.00 0.00 1.48 -
P/NAPS 0.52 0.56 0.57 0.58 0.50 0.49 0.50 2.64%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 23/08/16 25/05/16 24/02/16 26/11/15 27/08/15 28/05/15 -
Price 1.28 1.29 1.38 1.48 1.38 1.19 1.25 -
P/RPS 0.87 0.81 0.99 0.98 0.91 0.81 0.75 10.37%
P/EPS 69.57 20.67 -9.04 -61.33 -3.04 10.15 12.68 210.11%
EY 1.44 4.84 -11.06 -1.63 -32.86 9.85 7.89 -67.72%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.60 -
P/NAPS 0.54 0.54 0.57 0.56 0.57 0.44 0.46 11.24%

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