[MWE] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 184.3%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 319,444 383,100 300,145 497,625 501,350 499,114 493,769 -6.72%
PBT -27,318 31,111 21,922 148,691 60,732 50,405 44,980 -
Tax -9,362 -7,280 -5,182 -11,809 -12,437 -10,242 -10,322 -1.54%
NP -36,680 23,831 16,740 136,882 48,295 40,163 34,658 -
-
NP to SH -35,156 22,692 15,309 134,444 47,290 44,365 33,045 -
-
Tax Rate - 23.40% 23.64% 7.94% 20.48% 20.32% 22.95% -
Total Cost 356,124 359,269 283,405 360,743 453,055 458,951 459,111 -3.98%
-
Net Worth 559,603 625,986 628,474 589,444 434,660 397,592 332,913 8.66%
Dividend
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,605 4,602 4,604 34,537 23,120 23,115 18,495 -19.93%
Div Payout % 0.00% 20.28% 30.08% 25.69% 48.89% 52.10% 55.97% -
Equity
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 559,603 625,986 628,474 589,444 434,660 397,592 332,913 8.66%
NOSH 230,289 230,282 230,210 230,251 231,202 231,158 231,189 -0.06%
Ratio Analysis
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.48% 6.22% 5.58% 27.51% 9.63% 8.05% 7.02% -
ROE -6.28% 3.62% 2.44% 22.81% 10.88% 11.16% 9.93% -
Per Share
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 138.71 166.46 130.38 216.12 216.84 215.92 213.58 -6.67%
EPS -15.27 9.86 6.65 58.39 20.45 19.19 14.29 -
DPS 2.00 2.00 2.00 15.00 10.00 10.00 8.00 -19.88%
NAPS 2.43 2.72 2.73 2.56 1.88 1.72 1.44 8.72%
Adjusted Per Share Value based on latest NOSH - 230,230
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.95 165.44 129.62 214.90 216.51 215.55 213.24 -6.72%
EPS -15.18 9.80 6.61 58.06 20.42 19.16 14.27 -
DPS 1.99 1.99 1.99 14.92 9.98 9.98 7.99 -19.93%
NAPS 2.4167 2.7034 2.7141 2.5455 1.8771 1.717 1.4377 8.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.39 1.35 1.57 1.73 1.26 1.05 0.83 -
P/RPS 1.00 0.81 1.20 0.80 0.58 0.49 0.39 16.25%
P/EPS -9.11 13.69 23.61 2.96 6.16 5.47 5.81 -
EY -10.98 7.30 4.24 33.75 16.23 18.28 17.22 -
DY 1.44 1.48 1.27 8.67 7.94 9.52 9.64 -26.22%
P/NAPS 0.57 0.50 0.58 0.68 0.67 0.61 0.58 -0.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/05/16 28/05/15 25/02/14 28/02/13 24/02/12 23/02/11 25/02/10 -
Price 1.38 1.25 1.65 1.82 1.41 1.19 0.93 -
P/RPS 0.99 0.75 1.27 0.84 0.65 0.55 0.44 13.84%
P/EPS -9.04 12.68 24.81 3.12 6.89 6.20 6.51 -
EY -11.06 7.89 4.03 32.08 14.51 16.13 15.37 -
DY 1.45 1.60 1.21 8.24 7.09 8.40 8.60 -24.77%
P/NAPS 0.57 0.46 0.60 0.71 0.75 0.69 0.65 -2.07%

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