[MWE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 169.67%
YoY- 7.93%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 383,100 301,117 217,040 154,319 75,588 300,931 225,513 42.41%
PBT 31,111 10,231 17,148 17,492 7,384 21,380 5,297 225.88%
Tax -7,280 -5,530 -2,871 -2,314 -1,733 -5,451 -4,260 42.98%
NP 23,831 4,701 14,277 15,178 5,651 15,929 1,037 709.85%
-
NP to SH 22,692 3,970 13,927 14,991 5,559 14,539 595 1035.53%
-
Tax Rate 23.40% 54.05% 16.74% 13.23% 23.47% 25.50% 80.42% -
Total Cost 359,269 296,416 202,763 139,141 69,937 285,002 224,476 36.86%
-
Net Worth 625,986 611,656 653,763 651,682 627,405 628,474 611,019 1.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,602 - - - - - - -
Div Payout % 20.28% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 625,986 611,656 653,763 651,682 627,405 628,474 611,019 1.62%
NOSH 230,282 230,813 230,198 230,276 230,663 230,210 228,846 0.41%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.22% 1.56% 6.58% 9.84% 7.48% 5.29% 0.46% -
ROE 3.62% 0.65% 2.13% 2.30% 0.89% 2.31% 0.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 166.46 130.46 94.28 67.01 32.77 130.72 98.54 41.88%
EPS 9.86 1.72 6.05 6.51 2.41 6.31 0.26 1031.26%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.65 2.84 2.83 2.72 2.73 2.67 1.24%
Adjusted Per Share Value based on latest NOSH - 230,048
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 165.44 130.04 93.73 66.64 32.64 129.96 97.39 42.41%
EPS 9.80 1.71 6.01 6.47 2.40 6.28 0.26 1026.66%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7034 2.6415 2.8233 2.8143 2.7095 2.7141 2.6387 1.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.35 1.45 1.56 1.78 1.55 1.57 1.72 -
P/RPS 0.81 0.00 0.00 0.00 4.73 1.20 1.75 -40.19%
P/EPS 13.69 0.00 0.00 0.00 64.32 24.86 661.54 -92.48%
EY 7.30 0.00 0.00 0.00 1.55 4.02 0.15 1236.13%
DY 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.78 0.89 0.57 0.58 0.64 -15.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 29/08/14 27/05/14 25/02/14 15/11/13 -
Price 1.25 1.41 1.50 1.60 1.63 1.65 1.78 -
P/RPS 0.75 0.00 0.00 0.00 4.97 1.26 1.81 -44.44%
P/EPS 12.68 0.00 0.00 0.00 67.63 26.13 684.62 -93.01%
EY 7.89 0.00 0.00 0.00 1.48 3.83 0.15 1307.25%
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.75 0.80 0.60 0.60 0.67 -22.19%

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