[MWE] QoQ 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- 6.9%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 125,924 118,737 131,839 121,125 136,324 117,693 133,130 -3.62%
PBT 101,984 15,146 15,227 16,334 14,348 15,711 15,547 248.42%
Tax -1,522 -2,816 -3,231 -4,240 -2,899 -3,057 -3,160 -38.41%
NP 100,462 12,330 11,996 12,094 11,449 12,654 12,387 301.11%
-
NP to SH 99,690 11,253 11,781 11,720 10,964 12,521 12,157 304.06%
-
Tax Rate 1.49% 18.59% 21.22% 25.96% 20.20% 19.46% 20.33% -
Total Cost 25,462 106,407 119,843 109,031 124,875 105,039 120,743 -64.40%
-
Net Worth 589,391 496,795 487,409 439,211 434,497 415,826 455,309 18.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,720 - 13,860 - 11,555 11,550 - -
Div Payout % 20.79% - 117.65% - 105.40% 92.25% - -
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 589,391 496,795 487,409 439,211 434,497 415,826 455,309 18.68%
NOSH 230,230 231,067 231,000 231,163 231,115 231,014 231,121 -0.25%
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 79.78% 10.38% 9.10% 9.98% 8.40% 10.75% 9.30% -
ROE 16.91% 2.27% 2.42% 2.67% 2.52% 3.01% 2.67% -
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 54.69 51.39 57.07 52.40 58.99 50.95 57.60 -3.38%
EPS 43.30 4.87 5.10 5.07 4.74 5.42 5.26 305.09%
DPS 9.00 0.00 6.00 0.00 5.00 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 54.38 51.28 56.94 52.31 58.87 50.83 57.49 -3.62%
EPS 43.05 4.86 5.09 5.06 4.73 5.41 5.25 304.05%
DPS 8.95 0.00 5.99 0.00 4.99 4.99 0.00 -
NAPS 2.5453 2.1454 2.1049 1.8968 1.8764 1.7958 1.9663 18.68%
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 3.16 3.11 2.61 2.73 2.14 2.22 2.36 21.37%
P/EPS 4.00 32.85 29.22 28.21 26.56 20.85 25.86 -71.02%
EY 25.03 3.04 3.42 3.55 3.77 4.80 3.87 245.17%
DY 5.20 0.00 4.03 0.00 3.97 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 3.33 3.43 2.91 2.86 2.39 2.41 2.07 37.09%
P/EPS 4.20 36.14 32.55 29.59 29.72 22.69 22.62 -67.28%
EY 23.79 2.77 3.07 3.38 3.36 4.41 4.42 205.56%
DY 4.95 0.00 3.61 0.00 3.55 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