[MWE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -97.14%
YoY- -98.29%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 340,378 347,956 328,491 300,684 495,601 486,701 460,913 -4.72%
PBT 19,582 1,996 11,161 7,062 62,276 61,845 55,398 -15.31%
Tax -4,944 -7,882 -6,032 -5,680 -13,716 -12,717 -10,680 -11.58%
NP 14,638 -5,886 5,128 1,382 48,560 49,128 44,718 -16.34%
-
NP to SH 14,201 -5,564 4,330 793 46,338 48,434 44,690 -16.74%
-
Tax Rate 25.25% 394.89% 54.05% 80.43% 22.02% 20.56% 19.28% -
Total Cost 325,740 353,842 323,362 299,301 447,041 437,573 416,194 -3.84%
-
Net Worth 550,476 604,047 611,656 611,018 497,146 416,211 383,723 5.93%
Dividend
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 18,498 15,415 15,410 -
Div Payout % - - - - 39.92% 31.83% 34.48% -
Equity
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 550,476 604,047 611,656 611,018 497,146 416,211 383,723 5.93%
NOSH 231,559 230,552 230,813 228,846 231,230 231,228 231,158 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.30% -1.69% 1.56% 0.46% 9.80% 10.09% 9.70% -
ROE 2.58% -0.92% 0.71% 0.13% 9.32% 11.64% 11.65% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.78 150.92 142.32 131.39 214.33 210.49 199.39 -4.67%
EPS 6.17 -2.41 1.88 0.35 20.04 20.95 19.33 -16.68%
DPS 0.00 0.00 0.00 0.00 8.00 6.67 6.67 -
NAPS 2.39 2.62 2.65 2.67 2.15 1.80 1.66 5.99%
Adjusted Per Share Value based on latest NOSH - 230,415
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 146.99 150.27 141.86 129.85 214.03 210.18 199.05 -4.72%
EPS 6.13 -2.40 1.87 0.34 20.01 20.92 19.30 -16.74%
DPS 0.00 0.00 0.00 0.00 7.99 6.66 6.66 -
NAPS 2.3773 2.6086 2.6415 2.6387 2.147 1.7974 1.6571 5.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 1.52 1.45 1.72 1.60 1.13 1.03 -
P/RPS 0.87 1.01 0.00 1.31 0.75 0.54 0.52 8.57%
P/EPS 20.76 -62.98 0.00 496.15 7.98 5.39 5.33 24.26%
EY 4.82 -1.59 0.00 0.20 12.53 18.54 18.77 -19.52%
DY 0.00 0.00 0.00 0.00 5.00 5.90 6.47 -
P/NAPS 0.54 0.58 0.73 0.64 0.74 0.63 0.62 -2.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/02/17 24/02/16 26/02/15 15/11/13 21/11/12 10/11/11 18/11/10 -
Price 1.33 1.48 1.41 1.78 1.76 1.23 1.04 -
P/RPS 0.90 0.98 0.00 1.35 0.82 0.58 0.52 9.16%
P/EPS 21.57 -61.33 0.00 513.46 8.78 5.87 5.38 24.84%
EY 4.64 -1.63 0.00 0.19 11.39 17.03 18.59 -19.89%
DY 0.00 0.00 0.00 0.00 4.55 5.42 6.41 -
P/NAPS 0.56 0.56 0.71 0.67 0.82 0.68 0.63 -1.86%

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