[MWE] QoQ 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- 69.67%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 81,983 84,077 62,721 78,731 75,588 75,418 77,542 3.78%
PBT 20,880 -6,917 -344 10,108 7,384 16,083 -11,867 -
Tax -1,750 -2,659 -557 -581 -1,733 -1,191 -1,153 32.10%
NP 19,130 -9,576 -901 9,527 5,651 14,892 -13,020 -
-
NP to SH 18,722 -9,957 -1,064 9,432 5,559 13,944 -13,295 -
-
Tax Rate 8.38% - - 5.75% 23.47% 7.41% - -
Total Cost 62,853 93,653 63,622 69,204 69,937 60,526 90,562 -21.62%
-
Net Worth 626,369 610,788 656,904 651,038 627,405 460,532 615,210 1.20%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,605 - - - - - - -
Div Payout % 24.60% - - - - - - -
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 626,369 610,788 656,904 651,038 627,405 460,532 615,210 1.20%
NOSH 230,282 230,486 231,304 230,048 230,663 230,266 230,415 -0.03%
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 23.33% -11.39% -1.44% 12.10% 7.48% 19.75% -16.79% -
ROE 2.99% -1.63% -0.16% 1.45% 0.89% 3.03% -2.16% -
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 35.60 36.48 27.12 34.22 32.77 32.75 33.65 3.83%
EPS 8.13 -4.32 -0.46 4.10 2.41 6.06 -5.77 -
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 2.00 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 35.40 36.31 27.09 34.00 32.64 32.57 33.49 3.77%
EPS 8.09 -4.30 -0.46 4.07 2.40 6.02 -5.74 -
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.705 2.6377 2.8369 2.8115 2.7095 1.9888 2.6568 1.20%
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 3.79 0.00 0.00 0.00 4.73 4.79 5.11 -18.07%
P/EPS 16.61 0.00 0.00 0.00 64.32 25.93 -29.81 -
EY 6.02 0.00 0.00 0.00 1.55 3.86 -3.35 -
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 0.79 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 3.51 0.00 0.00 0.00 4.97 5.04 5.29 -23.94%
P/EPS 15.38 0.00 0.00 0.00 67.63 27.25 -30.85 -
EY 6.50 0.00 0.00 0.00 1.48 3.67 -3.24 -
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 0.83 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