[MWE] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 6.59%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 383,100 300,145 497,625 501,350 499,114 493,769 464,566 -3.03%
PBT 31,111 21,922 148,691 60,732 50,405 44,980 25,521 3.22%
Tax -7,280 -5,182 -11,809 -12,437 -10,242 -10,322 -4,116 9.55%
NP 23,831 16,740 136,882 48,295 40,163 34,658 21,405 1.73%
-
NP to SH 22,692 15,309 134,444 47,290 44,365 33,045 18,917 2.95%
-
Tax Rate 23.40% 23.64% 7.94% 20.48% 20.32% 22.95% 16.13% -
Total Cost 359,269 283,405 360,743 453,055 458,951 459,111 443,161 -3.30%
-
Net Worth 625,986 628,474 589,444 434,660 397,592 332,913 316,771 11.51%
Dividend
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,602 4,604 34,537 23,120 23,115 18,495 13,873 -16.18%
Div Payout % 20.28% 30.08% 25.69% 48.89% 52.10% 55.97% 73.34% -
Equity
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 625,986 628,474 589,444 434,660 397,592 332,913 316,771 11.51%
NOSH 230,282 230,210 230,251 231,202 231,158 231,189 231,220 -0.06%
Ratio Analysis
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.22% 5.58% 27.51% 9.63% 8.05% 7.02% 4.61% -
ROE 3.62% 2.44% 22.81% 10.88% 11.16% 9.93% 5.97% -
Per Share
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 166.46 130.38 216.12 216.84 215.92 213.58 200.92 -2.96%
EPS 9.86 6.65 58.39 20.45 19.19 14.29 8.18 3.03%
DPS 2.00 2.00 15.00 10.00 10.00 8.00 6.00 -16.12%
NAPS 2.72 2.73 2.56 1.88 1.72 1.44 1.37 11.59%
Adjusted Per Share Value based on latest NOSH - 231,115
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 165.44 129.62 214.90 216.51 215.55 213.24 200.63 -3.03%
EPS 9.80 6.61 58.06 20.42 19.16 14.27 8.17 2.95%
DPS 1.99 1.99 14.92 9.98 9.98 7.99 5.99 -16.16%
NAPS 2.7034 2.7141 2.5455 1.8771 1.717 1.4377 1.368 11.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.35 1.57 1.73 1.26 1.05 0.83 0.62 -
P/RPS 0.81 1.20 0.80 0.58 0.49 0.39 0.31 16.61%
P/EPS 13.69 23.61 2.96 6.16 5.47 5.81 7.58 9.92%
EY 7.30 4.24 33.75 16.23 18.28 17.22 13.20 -9.04%
DY 1.48 1.27 8.67 7.94 9.52 9.64 9.68 -25.95%
P/NAPS 0.50 0.58 0.68 0.67 0.61 0.58 0.45 1.70%
Price Multiplier on Announcement Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/05/15 25/02/14 28/02/13 24/02/12 23/02/11 25/02/10 26/02/09 -
Price 1.25 1.65 1.82 1.41 1.19 0.93 0.66 -
P/RPS 0.75 1.27 0.84 0.65 0.55 0.44 0.33 14.03%
P/EPS 12.68 24.81 3.12 6.89 6.20 6.51 8.07 7.49%
EY 7.89 4.03 32.08 14.51 16.13 15.37 12.40 -6.97%
DY 1.60 1.21 8.24 7.09 8.40 8.60 9.09 -24.26%
P/NAPS 0.46 0.60 0.71 0.75 0.69 0.65 0.48 -0.67%

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