[MWE] QoQ TTM 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- 6.3%
YoY- -87.39%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 307,512 301,117 291,942 315,997 299,452 300,931 341,908 -6.83%
PBT 23,727 10,231 33,746 22,088 22,495 21,380 110,744 -64.22%
Tax -5,547 -5,530 -3,766 -4,227 -5,228 -5,451 -4,220 20.01%
NP 18,180 4,701 29,980 17,861 17,267 15,929 106,524 -69.26%
-
NP to SH 17,133 3,970 28,641 16,410 15,438 14,539 105,565 -70.27%
-
Tax Rate 23.38% 54.05% 11.16% 19.14% 23.24% 25.50% 3.81% -
Total Cost 289,332 296,416 261,962 298,136 282,185 285,002 235,384 14.76%
-
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 - 4,605 4,605 - - 20,720 -63.34%
Div Payout % 26.88% - 16.08% 28.06% - - 19.63% -
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 5.91% 1.56% 10.27% 5.65% 5.77% 5.29% 31.16% -
ROE 2.74% 0.65% 4.36% 2.52% 2.46% 3.16% 17.16% -
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 133.54 130.64 126.22 137.36 129.82 130.69 148.39 -6.79%
EPS 7.44 1.72 12.38 7.13 6.69 6.31 45.81 -70.26%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 9.00 -63.34%
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 132.80 130.04 126.08 136.47 129.32 129.96 147.65 -6.82%
EPS 7.40 1.71 12.37 7.09 6.67 6.28 45.59 -70.27%
DPS 1.99 0.00 1.99 1.99 0.00 0.00 8.95 -63.33%
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 1.01 1.11 1.24 1.30 1.19 1.20 1.16 -8.82%
P/EPS 18.15 84.18 12.60 24.95 23.16 24.87 3.75 186.40%
EY 5.51 1.19 7.94 4.01 4.32 4.02 26.64 -65.05%
DY 1.48 0.00 1.28 1.12 0.00 0.00 5.23 -56.93%
P/NAPS 0.50 0.55 0.55 0.63 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 0.94 1.08 1.19 1.16 1.26 1.26 1.20 -15.03%
P/EPS 16.80 81.86 12.11 22.43 24.35 26.13 3.89 165.43%
EY 5.95 1.22 8.25 4.46 4.11 3.83 25.74 -62.36%
DY 1.60 0.00 1.33 1.25 0.00 0.00 5.06 -53.61%
P/NAPS 0.46 0.53 0.53 0.57 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