[MWE] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 100.52%
YoY- -1.28%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 77,067 497,625 371,701 252,964 121,125 501,350 365,026 -64.50%
PBT 6,269 148,691 46,707 31,561 16,334 60,732 46,384 -73.63%
Tax -1,956 -11,809 -10,287 -7,471 -4,240 -12,437 -9,538 -65.19%
NP 4,313 136,882 36,420 24,090 12,094 48,295 36,846 -76.03%
-
NP to SH 4,660 134,444 34,754 23,501 11,720 47,290 36,326 -74.53%
-
Tax Rate 31.20% 7.94% 22.02% 23.67% 25.96% 20.48% 20.56% -
Total Cost 72,754 360,743 335,281 228,874 109,031 453,055 328,180 -63.33%
-
Net Worth 609,029 589,444 497,146 488,062 439,211 434,660 416,211 28.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 34,537 13,873 13,878 - 23,120 11,561 -
Div Payout % - 25.69% 39.92% 59.06% - 48.89% 31.83% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 609,029 589,444 497,146 488,062 439,211 434,660 416,211 28.85%
NOSH 230,693 230,251 231,230 231,309 231,163 231,202 231,228 -0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.60% 27.51% 9.80% 9.52% 9.98% 9.63% 10.09% -
ROE 0.77% 22.81% 6.99% 4.82% 2.67% 10.88% 8.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.41 216.12 160.75 109.36 52.40 216.84 157.86 -64.45%
EPS 2.02 58.39 15.03 10.16 5.07 20.45 15.71 -74.49%
DPS 0.00 15.00 6.00 6.00 0.00 10.00 5.00 -
NAPS 2.64 2.56 2.15 2.11 1.90 1.88 1.80 29.05%
Adjusted Per Share Value based on latest NOSH - 231,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.28 214.90 160.52 109.24 52.31 216.51 157.64 -64.51%
EPS 2.01 58.06 15.01 10.15 5.06 20.42 15.69 -74.55%
DPS 0.00 14.92 5.99 5.99 0.00 9.98 4.99 -
NAPS 2.6301 2.5455 2.147 2.1077 1.8968 1.8771 1.7974 28.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.78 1.73 1.60 1.49 1.43 1.26 1.13 -
P/RPS 5.33 0.80 1.00 1.36 2.73 0.58 0.72 279.37%
P/EPS 88.12 2.96 10.65 14.67 28.21 6.16 7.19 430.76%
EY 1.13 33.75 9.39 6.82 3.55 16.23 13.90 -81.20%
DY 0.00 8.67 3.75 4.03 0.00 7.94 4.42 -
P/NAPS 0.67 0.68 0.74 0.71 0.75 0.67 0.63 4.18%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 21/11/12 16/08/12 25/05/12 24/02/12 10/11/11 -
Price 2.00 1.82 1.76 1.66 1.50 1.41 1.23 -
P/RPS 5.99 0.84 1.09 1.52 2.86 0.65 0.78 288.76%
P/EPS 99.01 3.12 11.71 16.34 29.59 6.89 7.83 441.92%
EY 1.01 32.08 8.54 6.12 3.38 14.51 12.77 -81.54%
DY 0.00 8.24 3.41 3.61 0.00 7.09 4.07 -
P/NAPS 0.76 0.71 0.82 0.79 0.79 0.75 0.68 7.68%

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