[MWE] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.48%
YoY- -10.13%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 86,591 84,077 77,542 118,737 117,693 114,468 125,389 -5.74%
PBT 49,052 -6,917 -11,867 15,146 15,711 14,869 15,138 20.67%
Tax -2,096 -2,659 -1,153 -2,816 -3,057 -2,598 -4,670 -12.02%
NP 46,956 -9,576 -13,020 12,330 12,654 12,271 10,468 27.11%
-
NP to SH 48,024 -9,957 -13,295 11,253 12,521 12,121 10,397 27.71%
-
Tax Rate 4.27% - - 18.59% 19.46% 17.47% 30.85% -
Total Cost 39,635 93,653 90,562 106,407 105,039 102,197 114,921 -15.64%
-
Net Worth 603,177 610,788 615,210 496,795 415,826 383,985 328,083 10.22%
Dividend
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 11,550 11,565 9,241 -
Div Payout % - - - - 92.25% 95.42% 88.89% -
Equity
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 603,177 610,788 615,210 496,795 415,826 383,985 328,083 10.22%
NOSH 230,220 230,486 230,415 231,067 231,014 231,316 231,044 -0.05%
Ratio Analysis
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 54.23% -11.39% -16.79% 10.38% 10.75% 10.72% 8.35% -
ROE 7.96% -1.63% -2.16% 2.27% 3.01% 3.16% 3.17% -
Per Share
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.61 36.48 33.65 51.39 50.95 49.49 54.27 -5.69%
EPS 20.86 -4.32 -5.77 4.87 5.42 5.24 4.50 27.78%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 4.00 -
NAPS 2.62 2.65 2.67 2.15 1.80 1.66 1.42 10.28%
Adjusted Per Share Value based on latest NOSH - 231,067
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.39 36.31 33.49 51.28 50.83 49.43 54.15 -5.74%
EPS 20.74 -4.30 -5.74 4.86 5.41 5.23 4.49 27.71%
DPS 0.00 0.00 0.00 0.00 4.99 4.99 3.99 -
NAPS 2.6049 2.6377 2.6568 2.1454 1.7958 1.6583 1.4168 10.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.52 1.45 1.72 1.60 1.13 1.03 0.80 -
P/RPS 4.04 0.00 5.11 3.11 2.22 2.08 1.47 17.54%
P/EPS 7.29 0.00 -29.81 32.85 20.85 19.66 17.78 -13.28%
EY 13.72 0.00 -3.35 3.04 4.80 5.09 5.62 15.33%
DY 0.00 0.00 0.00 0.00 4.42 4.85 5.00 -
P/NAPS 0.58 0.73 0.64 0.74 0.63 0.62 0.56 0.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/02/16 26/02/15 15/11/13 21/11/12 10/11/11 18/11/10 25/11/09 -
Price 1.48 1.41 1.78 1.76 1.23 1.04 0.82 -
P/RPS 3.93 0.00 5.29 3.43 2.41 2.10 1.51 16.52%
P/EPS 7.09 0.00 -30.85 36.14 22.69 19.85 18.22 -14.00%
EY 14.09 0.00 -3.24 2.77 4.41 5.04 5.49 16.26%
DY 0.00 0.00 0.00 0.00 4.07 4.81 4.88 -
P/NAPS 0.56 0.71 0.67 0.82 0.68 0.63 0.58 -0.55%

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