[MWE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.22%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 497,625 371,701 252,964 121,125 501,350 365,026 247,333 59.03%
PBT 148,691 46,707 31,561 16,334 60,732 46,384 30,673 185.06%
Tax -11,809 -10,287 -7,471 -4,240 -12,437 -9,538 -6,481 48.91%
NP 136,882 36,420 24,090 12,094 48,295 36,846 24,192 215.86%
-
NP to SH 134,444 34,754 23,501 11,720 47,290 36,326 23,805 215.47%
-
Tax Rate 7.94% 22.02% 23.67% 25.96% 20.48% 20.56% 21.13% -
Total Cost 360,743 335,281 228,874 109,031 453,055 328,180 223,141 37.54%
-
Net Worth 589,444 497,146 488,062 439,211 434,660 416,211 455,299 18.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 589,444 497,146 488,062 439,211 434,660 416,211 455,299 18.69%
NOSH 230,251 231,230 231,309 231,163 231,202 231,228 231,116 -0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.51% 9.80% 9.52% 9.98% 9.63% 10.09% 9.78% -
ROE 22.81% 6.99% 4.82% 2.67% 10.88% 8.73% 5.23% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 216.12 160.75 109.36 52.40 216.84 157.86 107.02 59.42%
EPS 58.39 15.03 10.16 5.07 20.45 15.71 10.30 216.26%
DPS 15.00 6.00 6.00 0.00 10.00 5.00 0.00 -
NAPS 2.56 2.15 2.11 1.90 1.88 1.80 1.97 18.98%
Adjusted Per Share Value based on latest NOSH - 231,163
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 214.90 160.52 109.24 52.31 216.51 157.64 106.81 59.03%
EPS 58.06 15.01 10.15 5.06 20.42 15.69 10.28 215.48%
DPS 14.92 5.99 5.99 0.00 9.98 4.99 0.00 -
NAPS 2.5455 2.147 2.1077 1.8968 1.8771 1.7974 1.9662 18.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.73 1.60 1.49 1.43 1.26 1.13 1.36 -
P/RPS 0.80 1.00 1.36 2.73 0.58 0.72 1.27 -26.41%
P/EPS 2.96 10.65 14.67 28.21 6.16 7.19 13.20 -62.92%
EY 33.75 9.39 6.82 3.55 16.23 13.90 7.57 169.66%
DY 8.67 3.75 4.03 0.00 7.94 4.42 0.00 -
P/NAPS 0.68 0.74 0.71 0.75 0.67 0.63 0.69 -0.96%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 16/08/12 25/05/12 24/02/12 10/11/11 25/08/11 -
Price 1.82 1.76 1.66 1.50 1.41 1.23 1.19 -
P/RPS 0.84 1.09 1.52 2.86 0.65 0.78 1.11 -16.88%
P/EPS 3.12 11.71 16.34 29.59 6.89 7.83 11.55 -58.04%
EY 32.08 8.54 6.12 3.38 14.51 12.77 8.66 138.46%
DY 8.24 3.41 3.61 0.00 7.09 4.07 0.00 -
P/NAPS 0.71 0.82 0.79 0.79 0.75 0.68 0.60 11.81%

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