[MWE] QoQ 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- 98.07%
YoY- -21.65%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter 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 75,418 77,542 70,904 77,067 125,924 118,737 -26.01%
PBT 7,384 16,083 -11,867 10,895 6,269 101,984 15,146 -38.08%
Tax -1,733 -1,191 -1,153 -1,151 -1,956 -1,522 -2,816 -27.67%
NP 5,651 14,892 -13,020 9,744 4,313 100,462 12,330 -40.58%
-
NP to SH 5,559 13,944 -13,295 9,230 4,660 99,690 11,253 -37.53%
-
Tax Rate 23.47% 7.41% - 10.56% 31.20% 1.49% 18.59% -
Total Cost 69,937 60,526 90,562 61,160 72,754 25,462 106,407 -24.42%
-
Net Worth 627,405 460,532 615,210 612,264 609,029 589,391 496,795 16.85%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 20,720 - -
Div Payout % - - - - - 20.79% - -
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 627,405 460,532 615,210 612,264 609,029 589,391 496,795 16.85%
NOSH 230,663 230,266 230,415 230,174 230,693 230,230 231,067 -0.11%
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% 19.75% -16.79% 13.74% 5.60% 79.78% 10.38% -
ROE 0.89% 3.03% -2.16% 1.51% 0.77% 16.91% 2.27% -
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 32.75 33.65 30.80 33.41 54.69 51.39 -25.93%
EPS 2.41 6.06 -5.77 4.01 2.02 43.30 4.87 -37.46%
DPS 0.00 0.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 2.72 2.00 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 32.57 33.49 30.62 33.28 54.38 51.28 -26.02%
EPS 2.40 6.02 -5.74 3.99 2.01 43.05 4.86 -37.55%
DPS 0.00 0.00 0.00 0.00 0.00 8.95 0.00 -
NAPS 2.7095 1.9888 2.6568 2.6441 2.6301 2.5453 2.1454 16.85%
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 4.79 5.11 5.97 5.33 3.16 3.11 32.28%
P/EPS 64.32 25.93 -29.81 45.89 88.12 4.00 32.85 56.57%
EY 1.55 3.86 -3.35 2.18 1.13 25.03 3.04 -36.20%
DY 0.00 0.00 0.00 0.00 0.00 5.20 0.00 -
P/NAPS 0.57 0.79 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 5.04 5.29 5.84 5.99 3.33 3.43 28.07%
P/EPS 67.63 27.25 -30.85 44.89 99.01 4.20 36.14 51.91%
EY 1.48 3.67 -3.24 2.23 1.01 23.79 2.77 -34.18%
DY 0.00 0.00 0.00 0.00 0.00 4.95 0.00 -
P/NAPS 0.60 0.83 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