[MWE] QoQ TTM 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- -18.87%
YoY- 130.9%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 315,997 299,452 300,931 341,908 383,103 444,038 488,096 -25.22%
PBT 22,088 22,495 21,380 110,744 137,757 142,089 152,154 -72.47%
Tax -4,227 -5,228 -5,451 -4,220 -5,883 -7,963 -10,247 -44.67%
NP 17,861 17,267 15,929 106,524 131,874 134,126 141,907 -74.98%
-
NP to SH 16,410 15,438 14,539 105,565 130,113 132,664 139,724 -76.11%
-
Tax Rate 19.14% 23.24% 25.50% 3.81% 4.27% 5.60% 6.73% -
Total Cost 298,136 282,185 285,002 235,384 251,229 309,912 346,189 -9.50%
-
Net Worth 651,038 627,405 460,532 615,210 612,264 609,029 460,461 26.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,605 - - 20,720 20,720 34,580 34,580 -74.01%
Div Payout % 28.06% - - 19.63% 15.93% 26.07% 24.75% -
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 651,038 627,405 460,532 615,210 612,264 609,029 460,461 26.05%
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 5.65% 5.77% 5.29% 31.16% 34.42% 30.21% 29.07% -
ROE 2.52% 2.46% 3.16% 17.16% 21.25% 21.78% 30.34% -
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 137.36 129.82 130.69 148.39 166.44 192.48 212.00 -25.18%
EPS 7.13 6.69 6.31 45.81 56.53 57.51 60.69 -76.10%
DPS 2.00 0.00 0.00 9.00 9.00 15.00 15.00 -73.99%
NAPS 2.83 2.72 2.00 2.67 2.66 2.64 2.00 26.11%
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 136.47 129.32 129.96 147.65 165.45 191.76 210.79 -25.22%
EPS 7.09 6.67 6.28 45.59 56.19 57.29 60.34 -76.10%
DPS 1.99 0.00 0.00 8.95 8.95 14.93 14.93 -74.00%
NAPS 2.8115 2.7095 1.9888 2.6568 2.6441 2.6301 1.9885 26.05%
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 1.30 1.19 1.20 1.16 1.11 0.92 0.82 36.07%
P/EPS 24.95 23.16 24.87 3.75 3.26 3.10 2.85 326.45%
EY 4.01 4.32 4.02 26.64 30.72 32.31 35.08 -76.53%
DY 1.12 0.00 0.00 5.23 4.89 8.43 8.67 -74.54%
P/NAPS 0.63 0.57 0.79 0.64 0.69 0.67 0.87 -19.40%
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 1.16 1.26 1.26 1.20 1.08 1.04 0.86 22.14%
P/EPS 22.43 24.35 26.13 3.89 3.18 3.48 3.00 283.77%
EY 4.46 4.11 3.83 25.74 31.40 28.75 33.35 -73.94%
DY 1.25 0.00 0.00 5.06 5.00 7.50 8.24 -71.65%
P/NAPS 0.57 0.60 0.83 0.67 0.68 0.76 0.91 -26.85%

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