[MWE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -244.04%
YoY- -218.15%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 78,731 75,588 75,418 77,542 70,904 77,067 125,924 -26.94%
PBT 10,108 7,384 16,083 -11,867 10,895 6,269 101,984 -78.67%
Tax -581 -1,733 -1,191 -1,153 -1,151 -1,956 -1,522 -47.46%
NP 9,527 5,651 14,892 -13,020 9,744 4,313 100,462 -79.29%
-
NP to SH 9,432 5,559 13,944 -13,295 9,230 4,660 99,690 -79.32%
-
Tax Rate 5.75% 23.47% 7.41% - 10.56% 31.20% 1.49% -
Total Cost 69,204 69,937 60,526 90,562 61,160 72,754 25,462 95.11%
-
Net Worth 651,038 627,405 460,532 615,210 612,264 609,029 589,391 6.87%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 20,720 -
Div Payout % - - - - - - 20.79% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 651,038 627,405 460,532 615,210 612,264 609,029 589,391 6.87%
NOSH 230,048 230,663 230,266 230,415 230,174 230,693 230,230 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.10% 7.48% 19.75% -16.79% 13.74% 5.60% 79.78% -
ROE 1.45% 0.89% 3.03% -2.16% 1.51% 0.77% 16.91% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.22 32.77 32.75 33.65 30.80 33.41 54.69 -26.90%
EPS 4.10 2.41 6.06 -5.77 4.01 2.02 43.30 -79.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 2.83 2.72 2.00 2.67 2.66 2.64 2.56 6.93%
Adjusted Per Share Value based on latest NOSH - 230,415
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.00 32.64 32.57 33.49 30.62 33.28 54.38 -26.94%
EPS 4.07 2.40 6.02 -5.74 3.99 2.01 43.05 -79.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.95 -
NAPS 2.8115 2.7095 1.9888 2.6568 2.6441 2.6301 2.5453 6.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.78 1.55 1.57 1.72 1.84 1.78 1.73 -
P/RPS 0.00 4.73 4.79 5.11 5.97 5.33 3.16 -
P/EPS 0.00 64.32 25.93 -29.81 45.89 88.12 4.00 -
EY 0.00 1.55 3.86 -3.35 2.18 1.13 25.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.20 -
P/NAPS 0.89 0.57 0.79 0.64 0.69 0.67 0.68 19.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 25/02/14 15/11/13 23/08/13 23/05/13 28/02/13 -
Price 1.60 1.63 1.65 1.78 1.80 2.00 1.82 -
P/RPS 0.00 4.97 5.04 5.29 5.84 5.99 3.33 -
P/EPS 0.00 67.63 27.25 -30.85 44.89 99.01 4.20 -
EY 0.00 1.48 3.67 -3.24 2.23 1.01 23.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
P/NAPS 0.80 0.60 0.83 0.67 0.68 0.76 0.71 8.30%

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