[MWE] QoQ TTM Result on 31-Dec-2013

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -86.23%
YoY- -89.59%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 291,942 315,997 299,452 300,931 341,908 383,103 444,038 -24.36%
PBT 33,746 22,088 22,495 21,380 110,744 137,757 142,089 -61.61%
Tax -3,766 -4,227 -5,228 -5,451 -4,220 -5,883 -7,963 -39.27%
NP 29,980 17,861 17,267 15,929 106,524 131,874 134,126 -63.13%
-
NP to SH 28,641 16,410 15,438 14,539 105,565 130,113 132,664 -63.97%
-
Tax Rate 11.16% 19.14% 23.24% 25.50% 3.81% 4.27% 5.60% -
Total Cost 261,962 298,136 282,185 285,002 235,384 251,229 309,912 -10.59%
-
Net Worth 656,904 651,038 627,405 460,532 615,210 612,264 609,029 5.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,605 4,605 - - 20,720 20,720 34,580 -73.89%
Div Payout % 16.08% 28.06% - - 19.63% 15.93% 26.07% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 656,904 651,038 627,405 460,532 615,210 612,264 609,029 5.16%
NOSH 231,304 230,048 230,663 230,266 230,415 230,174 230,693 0.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.27% 5.65% 5.77% 5.29% 31.16% 34.42% 30.21% -
ROE 4.36% 2.52% 2.46% 3.16% 17.16% 21.25% 21.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.22 137.36 129.82 130.69 148.39 166.44 192.48 -24.50%
EPS 12.38 7.13 6.69 6.31 45.81 56.53 57.51 -64.04%
DPS 2.00 2.00 0.00 0.00 9.00 9.00 15.00 -73.86%
NAPS 2.84 2.83 2.72 2.00 2.67 2.66 2.64 4.98%
Adjusted Per Share Value based on latest NOSH - 230,266
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.08 136.47 129.32 129.96 147.65 165.45 191.76 -24.36%
EPS 12.37 7.09 6.67 6.28 45.59 56.19 57.29 -63.97%
DPS 1.99 1.99 0.00 0.00 8.95 8.95 14.93 -73.87%
NAPS 2.8369 2.8115 2.7095 1.9888 2.6568 2.6441 2.6301 5.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.56 1.78 1.55 1.57 1.72 1.84 1.78 -
P/RPS 1.24 1.30 1.19 1.20 1.16 1.11 0.92 21.99%
P/EPS 12.60 24.95 23.16 24.87 3.75 3.26 3.10 154.46%
EY 7.94 4.01 4.32 4.02 26.64 30.72 32.31 -60.73%
DY 1.28 1.12 0.00 0.00 5.23 4.89 8.43 -71.50%
P/NAPS 0.55 0.63 0.57 0.79 0.64 0.69 0.67 -12.31%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 27/05/14 25/02/14 15/11/13 23/08/13 23/05/13 -
Price 1.50 1.60 1.63 1.65 1.78 1.80 2.00 -
P/RPS 1.19 1.16 1.26 1.26 1.20 1.08 1.04 9.38%
P/EPS 12.11 22.43 24.35 26.13 3.89 3.18 3.48 129.46%
EY 8.25 4.46 4.11 3.83 25.74 31.40 28.75 -56.46%
DY 1.33 1.25 0.00 0.00 5.06 5.00 7.50 -68.40%
P/NAPS 0.53 0.57 0.60 0.83 0.67 0.68 0.76 -21.34%

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