[MWE] YoY 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- -244.04%
YoY- -218.15%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
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 84,403 86,591 84,077 77,542 118,737 117,693 114,468 -4.75%
PBT 10,001 49,052 -6,917 -11,867 15,146 15,711 14,869 -6.14%
Tax -1,330 -2,096 -2,659 -1,153 -2,816 -3,057 -2,598 -10.14%
NP 8,671 46,956 -9,576 -13,020 12,330 12,654 12,271 -5.39%
-
NP to SH 8,522 48,024 -9,957 -13,295 11,253 12,521 12,121 -5.47%
-
Tax Rate 13.30% 4.27% - - 18.59% 19.46% 17.47% -
Total Cost 75,732 39,635 93,653 90,562 106,407 105,039 102,197 -4.67%
-
Net Worth 550,476 603,177 610,788 615,210 496,795 415,826 383,985 5.92%
Dividend
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 11,550 11,565 -
Div Payout % - - - - - 92.25% 95.42% -
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 550,476 603,177 610,788 615,210 496,795 415,826 383,985 5.92%
NOSH 231,559 230,220 230,486 230,415 231,067 231,014 231,316 0.01%
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 10.27% 54.23% -11.39% -16.79% 10.38% 10.75% 10.72% -
ROE 1.55% 7.96% -1.63% -2.16% 2.27% 3.01% 3.16% -
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 36.65 37.61 36.48 33.65 51.39 50.95 49.49 -4.68%
EPS 3.70 20.86 -4.32 -5.77 4.87 5.42 5.24 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
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 36.45 37.39 36.31 33.49 51.28 50.83 49.43 -4.75%
EPS 3.68 20.74 -4.30 -5.74 4.86 5.41 5.23 -5.46%
DPS 0.00 0.00 0.00 0.00 0.00 4.99 4.99 -
NAPS 2.3773 2.6049 2.6377 2.6568 2.1454 1.7958 1.6583 5.92%
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 3.49 4.04 0.00 5.11 3.11 2.22 2.08 8.62%
P/EPS 34.59 7.29 0.00 -29.81 32.85 20.85 19.66 9.44%
EY 2.89 13.72 0.00 -3.35 3.04 4.80 5.09 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 4.42 4.85 -
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 3.63 3.93 0.00 5.29 3.43 2.41 2.10 9.14%
P/EPS 35.95 7.09 0.00 -30.85 36.14 22.69 19.85 9.95%
EY 2.78 14.09 0.00 -3.24 2.77 4.41 5.04 -9.06%
DY 0.00 0.00 0.00 0.00 0.00 4.07 4.81 -
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