[MWE] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 133.5%
YoY- 266.47%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 308,339 320,648 314,912 342,950 340,436 313,632 307,512 0.17%
PBT 26,002 -30,019 -26,439 22,377 -33,592 22,704 23,727 6.27%
Tax -7,501 -8,674 -8,739 -7,662 -8,225 -6,821 -5,547 22.21%
NP 18,501 -38,693 -35,178 14,715 -41,817 15,883 18,180 1.17%
-
NP to SH 19,345 -38,128 -34,981 14,549 -43,432 14,449 17,133 8.40%
-
Tax Rate 28.85% - - 34.24% - 30.04% 23.38% -
Total Cost 289,838 359,341 350,090 328,235 382,253 297,749 289,332 0.11%
-
Net Worth 542,799 547,074 559,517 603,177 557,214 619,526 626,369 -9.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,605 4,605 4,605 4,605 4,605 4,605 4,605 0.00%
Div Payout % 23.81% 0.00% 0.00% 31.66% 0.00% 31.88% 26.88% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 542,799 547,074 559,517 603,177 557,214 619,526 626,369 -9.08%
NOSH 230,000 230,833 230,254 230,220 230,253 230,307 230,282 -0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.00% -12.07% -11.17% 4.29% -12.28% 5.06% 5.91% -
ROE 3.56% -6.97% -6.25% 2.41% -7.79% 2.33% 2.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 134.06 138.91 136.77 148.97 147.85 136.18 133.54 0.25%
EPS 8.41 -16.52 -15.19 6.32 -18.86 6.27 7.44 8.48%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.36 2.37 2.43 2.62 2.42 2.69 2.72 -9.00%
Adjusted Per Share Value based on latest NOSH - 230,220
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 133.16 138.47 136.00 148.10 147.02 135.44 132.80 0.18%
EPS 8.35 -16.47 -15.11 6.28 -18.76 6.24 7.40 8.36%
DPS 1.99 1.99 1.99 1.99 1.99 1.99 1.99 0.00%
NAPS 2.3441 2.3626 2.4163 2.6049 2.4064 2.6755 2.705 -9.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.23 1.32 1.39 1.52 1.20 1.33 1.35 -
P/RPS 0.92 0.95 1.02 1.02 0.81 0.98 1.01 -6.01%
P/EPS 14.62 -7.99 -9.15 24.05 -6.36 21.20 18.15 -13.39%
EY 6.84 -12.51 -10.93 4.16 -15.72 4.72 5.51 15.46%
DY 1.63 1.52 1.44 1.32 1.67 1.50 1.48 6.62%
P/NAPS 0.52 0.56 0.57 0.58 0.50 0.49 0.50 2.64%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 23/08/16 25/05/16 24/02/16 26/11/15 27/08/15 28/05/15 -
Price 1.28 1.29 1.38 1.48 1.38 1.19 1.25 -
P/RPS 0.95 0.93 1.01 0.99 0.93 0.87 0.94 0.70%
P/EPS 15.22 -7.81 -9.08 23.42 -7.32 18.97 16.80 -6.35%
EY 6.57 -12.80 -11.01 4.27 -13.67 5.27 5.95 6.81%
DY 1.56 1.55 1.45 1.35 1.45 1.68 1.60 -1.66%
P/NAPS 0.54 0.54 0.57 0.56 0.57 0.44 0.46 11.24%

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