[MWE] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 52.94%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 328,491 289,386 308,638 302,352 300,931 300,684 295,942 7.18%
PBT 11,161 22,864 34,984 29,536 21,380 7,062 34,328 -52.62%
Tax -6,032 -3,828 -4,628 -6,932 -5,451 -5,680 -6,214 -1.95%
NP 5,128 19,036 30,356 22,604 15,929 1,382 28,114 -67.73%
-
NP to SH 4,330 18,569 29,982 22,236 14,539 793 27,780 -70.93%
-
Tax Rate 54.05% 16.74% 13.23% 23.47% 25.50% 80.43% 18.10% -
Total Cost 323,362 270,350 278,282 279,748 285,002 299,301 267,828 13.34%
-
Net Worth 611,656 653,763 651,682 627,405 628,474 611,018 612,726 -0.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 611,656 653,763 651,682 627,405 628,474 611,018 612,726 -0.11%
NOSH 230,813 230,198 230,276 230,663 230,210 228,846 230,348 0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.56% 6.58% 9.84% 7.48% 5.29% 0.46% 9.50% -
ROE 0.71% 2.84% 4.60% 3.54% 2.31% 0.13% 4.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 142.32 125.71 134.03 131.08 130.72 131.39 128.48 7.03%
EPS 1.88 8.07 13.02 9.64 6.31 0.35 12.06 -70.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.84 2.83 2.72 2.73 2.67 2.66 -0.25%
Adjusted Per Share Value based on latest NOSH - 230,663
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 141.86 124.97 133.29 130.57 129.96 129.85 127.80 7.18%
EPS 1.87 8.02 12.95 9.60 6.28 0.34 12.00 -70.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6415 2.8233 2.8143 2.7095 2.7141 2.6387 2.6461 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 1.56 1.78 1.55 1.57 1.72 1.84 -
P/RPS 0.00 0.00 0.00 1.18 1.20 1.31 1.43 -
P/EPS 0.00 0.00 0.00 16.08 24.86 496.15 15.26 -
EY 0.00 0.00 0.00 6.22 4.02 0.20 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.89 0.57 0.58 0.64 0.69 3.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 29/08/14 27/05/14 25/02/14 15/11/13 23/08/13 -
Price 1.41 1.50 1.60 1.63 1.65 1.78 1.80 -
P/RPS 0.00 0.00 0.00 1.24 1.26 1.35 1.40 -
P/EPS 0.00 0.00 0.00 16.91 26.13 513.46 14.93 -
EY 0.00 0.00 0.00 5.91 3.83 0.19 6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.80 0.60 0.60 0.67 0.68 2.91%

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