[MWE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

25-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- -0.87%

YoY- 0.62%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	497,625	495,601	505,928	484,500	501,350	486,701	494,666	0.39%
YoY %	0.41%	-2.04%	4.42%	-3.36%	3.01%	-1.61%	-	-
Horiz. %	100.60%	100.19%	102.28%	97.94%	101.35%	98.39%	100.00%	-
PBT	148,691	62,276	63,122	65,336	60,732	61,845	61,346	79.95%
YoY %	138.76%	-1.34%	-3.39%	7.58%	-1.80%	0.81%	-	-
Horiz. %	242.38%	101.52%	102.90%	106.50%	99.00%	100.81%	100.00%	-
Tax	-11,809	-13,716	-14,942	-16,960	-12,437	-12,717	-12,962	-5.99%
YoY %	13.90%	8.21%	11.90%	-36.37%	2.20%	1.89%	-	-
Horiz. %	91.10%	105.82%	115.28%	130.84%	95.95%	98.11%	100.00%	-
NP	136,882	48,560	48,180	48,376	48,295	49,128	48,384	99.40%
YoY %	181.88%	0.79%	-0.41%	0.17%	-1.70%	1.54%	-	-
Horiz. %	282.91%	100.36%	99.58%	99.98%	99.82%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,444	46,338	47,002	46,880	47,290	48,434	47,610	99.15%
YoY %	190.14%	-1.41%	0.26%	-0.87%	-2.36%	1.73%	-	-
Horiz. %	282.39%	97.33%	98.72%	98.47%	99.33%	101.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.94%	22.02%	23.67%	25.96%	20.48%	20.56%	21.13%	-
YoY %	-63.94%	-6.97%	-8.82%	26.76%	-0.39%	-2.70%	-	-
Horiz. %	37.58%	104.21%	112.02%	122.86%	96.92%	97.30%	100.00%	-
Total Cost	360,743	447,041	457,748	436,124	453,055	437,573	446,282	-13.16%
YoY %	-19.30%	-2.34%	4.96%	-3.74%	3.54%	-1.95%	-	-
Horiz. %	80.83%	100.17%	102.57%	97.72%	101.52%	98.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	589,444	497,146	488,062	439,211	434,660	416,211	455,299	18.69%
YoY %	18.57%	1.86%	11.12%	1.05%	4.43%	-8.59%	-	-
Horiz. %	129.46%	109.19%	107.20%	96.47%	95.47%	91.41%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	34,537	18,498	27,757	-	23,120	15,415	-	-
YoY %	86.71%	-33.36%	0.00%	-	49.98%	0.00%	-	-
Horiz. %	224.05%	120.00%	180.06%	-	149.98%	100.00%	-	-
Div Payout %	25.69%	39.92%	59.06%	-	48.89%	31.83%	-	-
YoY %	-35.65%	-32.41%	0.00%	-	53.60%	0.00%	-	-
Horiz. %	80.71%	125.42%	185.55%	-	153.60%	100.00%	-	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	589,444	497,146	488,062	439,211	434,660	416,211	455,299	18.69%
YoY %	18.57%	1.86%	11.12%	1.05%	4.43%	-8.59%	-	-
Horiz. %	129.46%	109.19%	107.20%	96.47%	95.47%	91.41%	100.00%	-
NOSH	230,251	231,230	231,309	231,163	231,202	231,228	231,116	-0.24%
YoY %	-0.42%	-0.03%	0.06%	-0.02%	-0.01%	0.05%	-	-
Horiz. %	99.63%	100.05%	100.08%	100.02%	100.04%	100.05%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	27.51%	9.80%	9.52%	9.98%	9.63%	10.09%	9.78%	-
YoY %	180.71%	2.94%	-4.61%	3.63%	-4.56%	3.17%	-	-
Horiz. %	281.29%	100.20%	97.34%	102.04%	98.47%	103.17%	100.00%	-
ROE	22.81%	9.32%	9.63%	10.67%	10.88%	11.64%	10.46%	-
YoY %	144.74%	-3.22%	-9.75%	-1.93%	-6.53%	11.28%	-	-
Horiz. %	218.07%	89.10%	92.07%	102.01%	104.02%	111.28%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	216.12	214.33	218.72	209.59	216.84	210.49	214.03	0.64%
YoY %	0.84%	-2.01%	4.36%	-3.34%	3.02%	-1.65%	-	-
Horiz. %	100.98%	100.14%	102.19%	97.93%	101.31%	98.35%	100.00%	-
EPS	58.39	20.04	20.32	20.28	20.45	20.95	20.60	99.65%
YoY %	191.37%	-1.38%	0.20%	-0.83%	-2.39%	1.70%	-	-
Horiz. %	283.45%	97.28%	98.64%	98.45%	99.27%	101.70%	100.00%	-
DPS	15.00	8.00	12.00	0.00	10.00	6.67	0.00	-
YoY %	87.50%	-33.33%	0.00%	0.00%	49.93%	0.00%	-	-
Horiz. %	224.89%	119.94%	179.91%	0.00%	149.93%	100.00%	-	-
NAPS	2.56	2.15	2.11	1.90	1.88	1.80	1.97	18.98%
YoY %	19.07%	1.90%	11.05%	1.06%	4.44%	-8.63%	-	-
Horiz. %	129.95%	109.14%	107.11%	96.45%	95.43%	91.37%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 231,163
RPS	214.90	214.03	218.49	209.23	216.51	210.18	213.62	0.39%
YoY %	0.41%	-2.04%	4.43%	-3.36%	3.01%	-1.61%	-	-
Horiz. %	100.60%	100.19%	102.28%	97.94%	101.35%	98.39%	100.00%	-
EPS	58.06	20.01	20.30	20.25	20.42	20.92	20.56	99.16%
YoY %	190.15%	-1.43%	0.25%	-0.83%	-2.39%	1.75%	-	-
Horiz. %	282.39%	97.32%	98.74%	98.49%	99.32%	101.75%	100.00%	-
DPS	14.92	7.99	11.99	0.00	9.98	6.66	0.00	-
YoY %	86.73%	-33.36%	0.00%	0.00%	49.85%	0.00%	-	-
Horiz. %	224.02%	119.97%	180.03%	0.00%	149.85%	100.00%	-	-
NAPS	2.5455	2.147	2.1077	1.8968	1.8771	1.7974	1.9662	18.69%
YoY %	18.56%	1.86%	11.12%	1.05%	4.43%	-8.59%	-	-
Horiz. %	129.46%	109.20%	107.20%	96.47%	95.47%	91.41%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	1.73	1.60	1.49	1.43	1.26	1.13	1.36	-
P/RPS	0.80	0.75	0.68	0.68	0.58	0.54	0.64	15.96%
YoY %	6.67%	10.29%	0.00%	17.24%	7.41%	-15.62%	-	-
Horiz. %	125.00%	117.19%	106.25%	106.25%	90.62%	84.38%	100.00%	-
P/EPS	2.96	7.98	7.33	7.05	6.16	5.39	6.60	-41.26%
YoY %	-62.91%	8.87%	3.97%	14.45%	14.29%	-18.33%	-	-
Horiz. %	44.85%	120.91%	111.06%	106.82%	93.33%	81.67%	100.00%	-
EY	33.75	12.53	13.64	14.18	16.23	18.54	15.15	70.15%
YoY %	169.35%	-8.14%	-3.81%	-12.63%	-12.46%	22.38%	-	-
Horiz. %	222.77%	82.71%	90.03%	93.60%	107.13%	122.38%	100.00%	-
DY	8.67	5.00	8.05	0.00	7.94	5.90	0.00	-
YoY %	73.40%	-37.89%	0.00%	0.00%	34.58%	0.00%	-	-
Horiz. %	146.95%	84.75%	136.44%	0.00%	134.58%	100.00%	-	-
P/NAPS	0.68	0.74	0.71	0.75	0.67	0.63	0.69	-0.96%
YoY %	-8.11%	4.23%	-5.33%	11.94%	6.35%	-8.70%	-	-
Horiz. %	98.55%	107.25%	102.90%	108.70%	97.10%	91.30%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/02/13	21/11/12	16/08/12	25/05/12	24/02/12	10/11/11	25/08/11	-
Price	1.82	1.76	1.66	1.50	1.41	1.23	1.19	-
P/RPS	0.84	0.82	0.76	0.72	0.65	0.58	0.56	30.87%
YoY %	2.44%	7.89%	5.56%	10.77%	12.07%	3.57%	-	-
Horiz. %	150.00%	146.43%	135.71%	128.57%	116.07%	103.57%	100.00%	-
P/EPS	3.12	8.78	8.17	7.40	6.89	5.87	5.78	-33.58%
YoY %	-64.46%	7.47%	10.41%	7.40%	17.38%	1.56%	-	-
Horiz. %	53.98%	151.90%	141.35%	128.03%	119.20%	101.56%	100.00%	-
EY	32.08	11.39	12.24	13.52	14.51	17.03	17.31	50.59%
YoY %	181.65%	-6.94%	-9.47%	-6.82%	-14.80%	-1.62%	-	-
Horiz. %	185.33%	65.80%	70.71%	78.11%	83.82%	98.38%	100.00%	-
DY	8.24	4.55	7.23	0.00	7.09	5.42	0.00	-
YoY %	81.10%	-37.07%	0.00%	0.00%	30.81%	0.00%	-	-
Horiz. %	152.03%	83.95%	133.39%	0.00%	130.81%	100.00%	-	-
P/NAPS	0.71	0.82	0.79	0.79	0.75	0.68	0.60	11.81%
YoY %	-13.41%	3.80%	0.00%	5.33%	10.29%	13.33%	-	-
Horiz. %	118.33%	136.67%	131.67%	131.67%	125.00%	113.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos