[MWE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 286.84%
YoY- 184.3%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 225,513 147,971 77,067 497,625 371,701 252,964 121,125 51.28%
PBT 5,297 17,164 6,269 148,691 46,707 31,561 16,334 -52.76%
Tax -4,260 -3,107 -1,956 -11,809 -10,287 -7,471 -4,240 0.31%
NP 1,037 14,057 4,313 136,882 36,420 24,090 12,094 -80.52%
-
NP to SH 595 13,890 4,660 134,444 34,754 23,501 11,720 -86.26%
-
Tax Rate 80.42% 18.10% 31.20% 7.94% 22.02% 23.67% 25.96% -
Total Cost 224,476 133,914 72,754 360,743 335,281 228,874 109,031 61.76%
-
Net Worth 611,019 612,726 609,029 589,444 497,146 488,062 439,211 24.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 34,537 13,873 13,878 - -
Div Payout % - - - 25.69% 39.92% 59.06% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 611,019 612,726 609,029 589,444 497,146 488,062 439,211 24.59%
NOSH 228,846 230,348 230,693 230,251 231,230 231,309 231,163 -0.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.46% 9.50% 5.60% 27.51% 9.80% 9.52% 9.98% -
ROE 0.10% 2.27% 0.77% 22.81% 6.99% 4.82% 2.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.54 64.24 33.41 216.12 160.75 109.36 52.40 52.29%
EPS 0.26 6.03 2.02 58.39 15.03 10.16 5.07 -86.17%
DPS 0.00 0.00 0.00 15.00 6.00 6.00 0.00 -
NAPS 2.67 2.66 2.64 2.56 2.15 2.11 1.90 25.43%
Adjusted Per Share Value based on latest NOSH - 230,230
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 97.39 63.90 33.28 214.90 160.52 109.24 52.31 51.28%
EPS 0.26 6.00 2.01 58.06 15.01 10.15 5.06 -86.15%
DPS 0.00 0.00 0.00 14.92 5.99 5.99 0.00 -
NAPS 2.6387 2.6461 2.6301 2.5455 2.147 2.1077 1.8968 24.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.84 1.78 1.73 1.60 1.49 1.43 -
P/RPS 1.75 2.86 5.33 0.80 1.00 1.36 2.73 -25.63%
P/EPS 661.54 30.51 88.12 2.96 10.65 14.67 28.21 717.71%
EY 0.15 3.28 1.13 33.75 9.39 6.82 3.55 -87.84%
DY 0.00 0.00 0.00 8.67 3.75 4.03 0.00 -
P/NAPS 0.64 0.69 0.67 0.68 0.74 0.71 0.75 -10.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 23/08/13 23/05/13 28/02/13 21/11/12 16/08/12 25/05/12 -
Price 1.78 1.80 2.00 1.82 1.76 1.66 1.50 -
P/RPS 1.81 2.80 5.99 0.84 1.09 1.52 2.86 -26.26%
P/EPS 684.62 29.85 99.01 3.12 11.71 16.34 29.59 710.41%
EY 0.15 3.35 1.01 32.08 8.54 6.12 3.38 -87.44%
DY 0.00 0.00 0.00 8.24 3.41 3.61 0.00 -
P/NAPS 0.67 0.68 0.76 0.71 0.82 0.79 0.79 -10.39%

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