[MWE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.18%
YoY- -88.36%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 301,117 291,942 315,997 299,452 300,931 341,908 383,103 -14.79%
PBT 10,231 33,746 22,088 22,495 21,380 110,744 137,757 -82.24%
Tax -5,530 -3,766 -4,227 -5,228 -5,451 -4,220 -5,883 -4.03%
NP 4,701 29,980 17,861 17,267 15,929 106,524 131,874 -89.10%
-
NP to SH 3,970 28,641 16,410 15,438 14,539 105,565 130,113 -90.17%
-
Tax Rate 54.05% 11.16% 19.14% 23.24% 25.50% 3.81% 4.27% -
Total Cost 296,416 261,962 298,136 282,185 285,002 235,384 251,229 11.62%
-
Net Worth 610,788 656,904 651,038 627,405 460,532 615,210 612,264 -0.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 4,605 4,605 - - 20,720 20,720 -
Div Payout % - 16.08% 28.06% - - 19.63% 15.93% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 610,788 656,904 651,038 627,405 460,532 615,210 612,264 -0.16%
NOSH 230,486 231,304 230,048 230,663 230,266 230,415 230,174 0.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.56% 10.27% 5.65% 5.77% 5.29% 31.16% 34.42% -
ROE 0.65% 4.36% 2.52% 2.46% 3.16% 17.16% 21.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.64 126.22 137.36 129.82 130.69 148.39 166.44 -14.87%
EPS 1.72 12.38 7.13 6.69 6.31 45.81 56.53 -90.19%
DPS 0.00 2.00 2.00 0.00 0.00 9.00 9.00 -
NAPS 2.65 2.84 2.83 2.72 2.00 2.67 2.66 -0.25%
Adjusted Per Share Value based on latest NOSH - 230,663
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 130.04 126.08 136.47 129.32 129.96 147.65 165.45 -14.79%
EPS 1.71 12.37 7.09 6.67 6.28 45.59 56.19 -90.19%
DPS 0.00 1.99 1.99 0.00 0.00 8.95 8.95 -
NAPS 2.6377 2.8369 2.8115 2.7095 1.9888 2.6568 2.6441 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.45 1.56 1.78 1.55 1.57 1.72 1.84 -
P/RPS 1.11 1.24 1.30 1.19 1.20 1.16 1.11 0.00%
P/EPS 84.18 12.60 24.95 23.16 24.87 3.75 3.26 768.47%
EY 1.19 7.94 4.01 4.32 4.02 26.64 30.72 -88.48%
DY 0.00 1.28 1.12 0.00 0.00 5.23 4.89 -
P/NAPS 0.55 0.55 0.63 0.57 0.79 0.64 0.69 -13.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 29/08/14 27/05/14 25/02/14 15/11/13 23/08/13 -
Price 1.41 1.50 1.60 1.63 1.65 1.78 1.80 -
P/RPS 1.08 1.19 1.16 1.26 1.26 1.20 1.08 0.00%
P/EPS 81.86 12.11 22.43 24.35 26.13 3.89 3.18 766.68%
EY 1.22 8.25 4.46 4.11 3.83 25.74 31.40 -88.46%
DY 0.00 1.33 1.25 0.00 0.00 5.06 5.00 -
P/NAPS 0.53 0.53 0.57 0.60 0.83 0.67 0.68 -15.26%

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