[MWE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.18%
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 371,701 252,964 121,125 501,350 365,026 247,333 111,989 122.02%
PBT 46,707 31,561 16,334 60,732 46,384 30,673 15,126 111.61%
Tax -10,287 -7,471 -4,240 -12,437 -9,538 -6,481 -3,321 112.05%
NP 36,420 24,090 12,094 48,295 36,846 24,192 11,805 111.49%
-
NP to SH 34,754 23,501 11,720 47,290 36,326 23,805 11,648 106.84%
-
Tax Rate 22.02% 23.67% 25.96% 20.48% 20.56% 21.13% 21.96% -
Total Cost 335,281 228,874 109,031 453,055 328,180 223,141 100,184 123.24%
-
Net Worth 497,146 488,062 439,211 434,660 416,211 455,299 406,755 14.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,873 13,878 - 23,120 11,561 - - -
Div Payout % 39.92% 59.06% - 48.89% 31.83% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 497,146 488,062 439,211 434,660 416,211 455,299 406,755 14.27%
NOSH 231,230 231,309 231,163 231,202 231,228 231,116 231,111 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.80% 9.52% 9.98% 9.63% 10.09% 9.78% 10.54% -
ROE 6.99% 4.82% 2.67% 10.88% 8.73% 5.23% 2.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 160.75 109.36 52.40 216.84 157.86 107.02 48.46 121.93%
EPS 15.03 10.16 5.07 20.45 15.71 10.30 5.04 106.77%
DPS 6.00 6.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 2.15 2.11 1.90 1.88 1.80 1.97 1.76 14.23%
Adjusted Per Share Value based on latest NOSH - 231,115
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 160.52 109.24 52.31 216.51 157.64 106.81 48.36 122.03%
EPS 15.01 10.15 5.06 20.42 15.69 10.28 5.03 106.86%
DPS 5.99 5.99 0.00 9.98 4.99 0.00 0.00 -
NAPS 2.147 2.1077 1.8968 1.8771 1.7974 1.9662 1.7566 14.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.60 1.49 1.43 1.26 1.13 1.36 1.23 -
P/RPS 1.00 1.36 2.73 0.58 0.72 1.27 2.54 -46.19%
P/EPS 10.65 14.67 28.21 6.16 7.19 13.20 24.40 -42.37%
EY 9.39 6.82 3.55 16.23 13.90 7.57 4.10 73.48%
DY 3.75 4.03 0.00 7.94 4.42 0.00 0.00 -
P/NAPS 0.74 0.71 0.75 0.67 0.63 0.69 0.70 3.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 25/05/12 24/02/12 10/11/11 25/08/11 27/05/11 -
Price 1.76 1.66 1.50 1.41 1.23 1.19 1.33 -
P/RPS 1.09 1.52 2.86 0.65 0.78 1.11 2.74 -45.81%
P/EPS 11.71 16.34 29.59 6.89 7.83 11.55 26.39 -41.73%
EY 8.54 6.12 3.38 14.51 12.77 8.66 3.79 71.62%
DY 3.41 3.61 0.00 7.09 4.07 0.00 0.00 -
P/NAPS 0.82 0.79 0.79 0.75 0.68 0.60 0.76 5.18%

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