[MWE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 198.07%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 75,588 300,931 225,513 147,971 77,067 497,625 371,701 -65.45%
PBT 7,384 21,380 5,297 17,164 6,269 148,691 46,707 -70.79%
Tax -1,733 -5,451 -4,260 -3,107 -1,956 -11,809 -10,287 -69.53%
NP 5,651 15,929 1,037 14,057 4,313 136,882 36,420 -71.15%
-
NP to SH 5,559 14,539 595 13,890 4,660 134,444 34,754 -70.56%
-
Tax Rate 23.47% 25.50% 80.42% 18.10% 31.20% 7.94% 22.02% -
Total Cost 69,937 285,002 224,476 133,914 72,754 360,743 335,281 -64.86%
-
Net Worth 627,405 628,474 611,019 612,726 609,029 589,444 497,146 16.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 34,537 13,873 -
Div Payout % - - - - - 25.69% 39.92% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 627,405 628,474 611,019 612,726 609,029 589,444 497,146 16.79%
NOSH 230,663 230,210 228,846 230,348 230,693 230,251 231,230 -0.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.48% 5.29% 0.46% 9.50% 5.60% 27.51% 9.80% -
ROE 0.89% 2.31% 0.10% 2.27% 0.77% 22.81% 6.99% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.77 130.72 98.54 64.24 33.41 216.12 160.75 -65.39%
EPS 2.41 6.31 0.26 6.03 2.02 58.39 15.03 -70.51%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 6.00 -
NAPS 2.72 2.73 2.67 2.66 2.64 2.56 2.15 16.99%
Adjusted Per Share Value based on latest NOSH - 230,174
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.64 129.96 97.39 63.90 33.28 214.90 160.52 -65.45%
EPS 2.40 6.28 0.26 6.00 2.01 58.06 15.01 -70.57%
DPS 0.00 0.00 0.00 0.00 0.00 14.92 5.99 -
NAPS 2.7095 2.7141 2.6387 2.6461 2.6301 2.5455 2.147 16.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.55 1.57 1.72 1.84 1.78 1.73 1.60 -
P/RPS 4.73 1.20 1.75 2.86 5.33 0.80 1.00 182.04%
P/EPS 64.32 24.86 661.54 30.51 88.12 2.96 10.65 232.00%
EY 1.55 4.02 0.15 3.28 1.13 33.75 9.39 -69.94%
DY 0.00 0.00 0.00 0.00 0.00 8.67 3.75 -
P/NAPS 0.57 0.58 0.64 0.69 0.67 0.68 0.74 -15.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 15/11/13 23/08/13 23/05/13 28/02/13 21/11/12 -
Price 1.63 1.65 1.78 1.80 2.00 1.82 1.76 -
P/RPS 4.97 1.26 1.81 2.80 5.99 0.84 1.09 175.22%
P/EPS 67.63 26.13 684.62 29.85 99.01 3.12 11.71 222.24%
EY 1.48 3.83 0.15 3.35 1.01 32.08 8.54 -68.94%
DY 0.00 0.00 0.00 0.00 0.00 8.24 3.41 -
P/NAPS 0.60 0.60 0.67 0.68 0.76 0.71 0.82 -18.81%

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