[MWE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 49.03%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 341,762 348,752 289,386 295,942 505,928 494,666 462,434 -4.71%
PBT 9,372 -95,110 22,864 34,328 63,122 61,346 53,360 -24.26%
Tax -4,756 -7,632 -3,828 -6,214 -14,942 -12,962 -10,824 -12.31%
NP 4,616 -102,742 19,036 28,114 48,180 48,384 42,536 -29.87%
-
NP to SH 4,258 -104,394 18,569 27,780 47,002 47,610 42,794 -30.84%
-
Tax Rate 50.75% - 16.74% 18.10% 23.67% 21.13% 20.28% -
Total Cost 337,146 451,494 270,350 267,828 457,748 446,282 419,898 -3.44%
-
Net Worth 546,134 557,197 653,763 612,726 488,062 455,299 377,049 6.09%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 27,757 - - -
Div Payout % - - - - 59.06% - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 546,134 557,197 653,763 612,726 488,062 455,299 377,049 6.09%
NOSH 231,413 230,247 230,198 230,348 231,309 231,116 231,318 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.35% -29.46% 6.58% 9.50% 9.52% 9.78% 9.20% -
ROE 0.78% -18.74% 2.84% 4.53% 9.63% 10.46% 11.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 147.68 151.47 125.71 128.48 218.72 214.03 199.91 -4.72%
EPS 1.84 -45.34 8.07 12.06 20.32 20.60 18.50 -30.84%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.36 2.42 2.84 2.66 2.11 1.97 1.63 6.09%
Adjusted Per Share Value based on latest NOSH - 230,174
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 147.59 150.61 124.97 127.80 218.49 213.62 199.70 -4.71%
EPS 1.84 -45.08 8.02 12.00 20.30 20.56 18.48 -30.83%
DPS 0.00 0.00 0.00 0.00 11.99 0.00 0.00 -
NAPS 2.3585 2.4063 2.8233 2.6461 2.1077 1.9662 1.6283 6.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.23 1.20 1.56 1.84 1.49 1.36 0.97 -
P/RPS 0.83 0.79 0.00 1.43 0.68 0.64 0.49 8.78%
P/EPS 66.85 -2.65 0.00 15.26 7.33 6.60 5.24 50.21%
EY 1.50 -37.78 0.00 6.55 13.64 15.15 19.07 -33.39%
DY 0.00 0.00 0.00 0.00 8.05 0.00 0.00 -
P/NAPS 0.52 0.50 0.78 0.69 0.71 0.69 0.60 -2.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/11/16 26/11/15 27/11/14 23/08/13 16/08/12 25/08/11 26/08/10 -
Price 1.28 1.38 1.50 1.80 1.66 1.19 0.99 -
P/RPS 0.87 0.91 0.00 1.40 0.76 0.56 0.50 9.25%
P/EPS 69.57 -3.04 0.00 14.93 8.17 5.78 5.35 50.67%
EY 1.44 -32.86 0.00 6.70 12.24 17.31 18.69 -33.61%
DY 0.00 0.00 0.00 0.00 7.23 0.00 0.00 -
P/NAPS 0.54 0.57 0.75 0.68 0.79 0.60 0.61 -1.92%

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