[MWE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.05%
YoY- 180.11%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 300,931 341,908 383,103 444,038 488,096 508,025 506,981 -29.30%
PBT 21,380 110,744 137,757 142,089 152,154 61,055 61,620 -50.52%
Tax -5,451 -4,220 -5,883 -7,963 -10,247 -13,186 -13,427 -45.08%
NP 15,929 106,524 131,874 134,126 141,907 47,869 48,193 -52.09%
-
NP to SH 14,539 105,565 130,113 132,664 139,724 45,718 46,986 -54.15%
-
Tax Rate 25.50% 3.81% 4.27% 5.60% 6.73% 21.60% 21.79% -
Total Cost 285,002 235,384 251,229 309,912 346,189 460,156 458,788 -27.13%
-
Net Worth 460,532 615,210 612,264 609,029 460,461 496,795 487,409 -3.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 20,720 20,720 34,580 34,580 25,415 36,966 -
Div Payout % - 19.63% 15.93% 26.07% 24.75% 55.59% 78.68% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 460,532 615,210 612,264 609,029 460,461 496,795 487,409 -3.70%
NOSH 230,266 230,415 230,174 230,693 230,230 231,067 231,000 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.29% 31.16% 34.42% 30.21% 29.07% 9.42% 9.51% -
ROE 3.16% 17.16% 21.25% 21.78% 30.34% 9.20% 9.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.69 148.39 166.44 192.48 212.00 219.86 219.47 -29.15%
EPS 6.31 45.81 56.53 57.51 60.69 19.79 20.34 -54.07%
DPS 0.00 9.00 9.00 15.00 15.00 11.00 16.00 -
NAPS 2.00 2.67 2.66 2.64 2.00 2.15 2.11 -3.49%
Adjusted Per Share Value based on latest NOSH - 230,693
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.96 147.65 165.45 191.76 210.79 219.39 218.94 -29.30%
EPS 6.28 45.59 56.19 57.29 60.34 19.74 20.29 -54.14%
DPS 0.00 8.95 8.95 14.93 14.93 10.98 15.96 -
NAPS 1.9888 2.6568 2.6441 2.6301 1.9885 2.1454 2.1049 -3.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.57 1.72 1.84 1.78 1.73 1.60 1.49 -
P/RPS 1.20 1.16 1.11 0.92 0.82 0.73 0.68 45.88%
P/EPS 24.87 3.75 3.26 3.10 2.85 8.09 7.33 125.29%
EY 4.02 26.64 30.72 32.31 35.08 12.37 13.65 -55.63%
DY 0.00 5.23 4.89 8.43 8.67 6.88 10.74 -
P/NAPS 0.79 0.64 0.69 0.67 0.87 0.74 0.71 7.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 15/11/13 23/08/13 23/05/13 28/02/13 21/11/12 16/08/12 -
Price 1.65 1.78 1.80 2.00 1.82 1.76 1.66 -
P/RPS 1.26 1.20 1.08 1.04 0.86 0.80 0.76 39.94%
P/EPS 26.13 3.89 3.18 3.48 3.00 8.90 8.16 116.79%
EY 3.83 25.74 31.40 28.75 33.35 11.24 12.25 -53.83%
DY 0.00 5.06 5.00 7.50 8.24 6.25 9.64 -
P/NAPS 0.83 0.67 0.68 0.76 0.91 0.82 0.79 3.33%

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