[MWE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.14%
YoY- -60.24%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 339,404 308,638 302,352 308,268 484,500 447,956 462,300 -5.71%
PBT 36,340 34,984 29,536 25,076 65,336 60,504 50,928 -6.22%
Tax -7,420 -4,628 -6,932 -7,824 -16,960 -13,284 -13,528 -10.80%
NP 28,920 30,356 22,604 17,252 48,376 47,220 37,400 -4.77%
-
NP to SH 26,992 29,982 22,236 18,640 46,880 46,592 37,976 -6.29%
-
Tax Rate 20.42% 13.23% 23.47% 31.20% 25.96% 21.96% 26.56% -
Total Cost 310,484 278,282 279,748 291,016 436,124 400,736 424,900 -5.79%
-
Net Worth 619,526 651,682 627,405 609,029 439,211 406,755 374,216 10.07%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 619,526 651,682 627,405 609,029 439,211 406,755 374,216 10.07%
NOSH 230,307 230,276 230,663 230,693 231,163 231,111 230,997 -0.05%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.52% 9.84% 7.48% 5.60% 9.98% 10.54% 8.09% -
ROE 4.36% 4.60% 3.54% 3.06% 10.67% 11.45% 10.15% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 147.37 134.03 131.08 133.63 209.59 193.83 200.13 -5.66%
EPS 11.72 13.02 9.64 8.08 20.28 20.16 16.44 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.83 2.72 2.64 1.90 1.76 1.62 10.13%
Adjusted Per Share Value based on latest NOSH - 230,693
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 146.57 133.29 130.57 133.13 209.23 193.45 199.65 -5.71%
EPS 11.66 12.95 9.60 8.05 20.25 20.12 16.40 -6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6755 2.8143 2.7095 2.6301 1.8968 1.7566 1.6161 10.07%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.33 1.78 1.55 1.78 1.43 1.23 1.03 -
P/RPS 0.90 0.00 1.18 1.33 0.68 0.63 0.51 11.42%
P/EPS 11.35 0.00 16.08 22.03 7.05 6.10 6.27 11.96%
EY 8.81 0.00 6.22 4.54 14.18 16.39 15.96 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.89 0.57 0.67 0.75 0.70 0.64 -4.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/08/15 29/08/14 27/05/14 23/05/13 25/05/12 27/05/11 26/05/10 -
Price 1.19 1.60 1.63 2.00 1.50 1.33 0.94 -
P/RPS 0.81 0.00 1.24 1.50 0.72 0.69 0.47 10.91%
P/EPS 10.15 0.00 16.91 24.75 7.40 6.60 5.72 11.53%
EY 9.85 0.00 5.91 4.04 13.52 15.16 17.49 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.80 0.60 0.76 0.79 0.76 0.58 -5.12%

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