[MWE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 100.52%
YoY- -1.28%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 174,376 217,040 147,971 252,964 247,333 231,217 240,544 -5.01%
PBT -47,555 17,148 17,164 31,561 30,673 26,680 19,055 -
Tax -3,816 -2,871 -3,107 -7,471 -6,481 -5,412 -4,941 -4.04%
NP -51,371 14,277 14,057 24,090 24,192 21,268 14,114 -
-
NP to SH -52,197 13,927 13,890 23,501 23,805 21,397 12,711 -
-
Tax Rate - 16.74% 18.10% 23.67% 21.13% 20.28% 25.93% -
Total Cost 225,747 202,763 133,914 228,874 223,141 209,949 226,430 -0.04%
-
Net Worth 557,197 653,763 612,726 488,062 455,299 377,049 323,552 9.07%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 13,878 - - - -
Div Payout % - - - 59.06% - - - -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 557,197 653,763 612,726 488,062 455,299 377,049 323,552 9.07%
NOSH 230,247 230,198 230,348 231,309 231,116 231,318 231,109 -0.05%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -29.46% 6.58% 9.50% 9.52% 9.78% 9.20% 5.87% -
ROE -9.37% 2.13% 2.27% 4.82% 5.23% 5.67% 3.93% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 75.73 94.28 64.24 109.36 107.02 99.96 104.08 -4.95%
EPS -22.67 6.05 6.03 10.16 10.30 9.25 5.50 -
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.42 2.84 2.66 2.11 1.97 1.63 1.40 9.14%
Adjusted Per Share Value based on latest NOSH - 231,000
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 75.31 93.73 63.90 109.24 106.81 99.85 103.88 -5.01%
EPS -22.54 6.01 6.00 10.15 10.28 9.24 5.49 -
DPS 0.00 0.00 0.00 5.99 0.00 0.00 0.00 -
NAPS 2.4063 2.8233 2.6461 2.1077 1.9662 1.6283 1.3973 9.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.20 1.56 1.84 1.49 1.36 0.97 0.76 -
P/RPS 1.58 0.00 2.86 1.36 1.27 0.97 0.73 13.13%
P/EPS -5.29 0.00 30.51 14.67 13.20 10.49 13.82 -
EY -18.89 0.00 3.28 6.82 7.57 9.54 7.24 -
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.50 0.78 0.69 0.71 0.69 0.60 0.54 -1.22%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/11/15 27/11/14 23/08/13 16/08/12 25/08/11 26/08/10 20/08/09 -
Price 1.38 1.50 1.80 1.66 1.19 0.99 0.79 -
P/RPS 1.82 0.00 2.80 1.52 1.11 0.99 0.76 14.98%
P/EPS -6.09 0.00 29.85 16.34 11.55 10.70 14.36 -
EY -16.43 0.00 3.35 6.12 8.66 9.34 6.96 -
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.68 0.79 0.60 0.61 0.56 0.28%

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