[MWE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 785.9%
YoY- 809.25%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 87,267 58,477 81,983 125,924 136,324 153,429 127,836 -5.12%
PBT 119,293 -28,815 20,880 101,984 14,348 8,856 10,787 39.28%
Tax 3,452 -3,450 -1,750 -1,522 -2,899 -2,232 -711 -
NP 122,745 -32,265 19,130 100,462 11,449 6,624 10,076 41.15%
-
NP to SH 122,239 -30,983 18,722 99,690 10,964 10,847 9,937 41.35%
-
Tax Rate -2.89% - 8.38% 1.49% 20.20% 25.20% 6.59% -
Total Cost -35,478 90,742 62,853 25,462 124,875 146,805 117,760 -
-
Net Worth 679,193 559,517 626,369 589,391 434,497 231,157 328,652 10.52%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 4,605 4,605 20,720 11,555 11,557 9,257 -
Div Payout % - 0.00% 24.60% 20.79% 105.40% 106.55% 93.17% -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 679,193 559,517 626,369 589,391 434,497 231,157 328,652 10.52%
NOSH 231,559 230,254 230,282 230,230 231,115 231,157 231,445 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 140.65% -55.18% 23.33% 79.78% 8.40% 4.32% 7.88% -
ROE 18.00% -5.54% 2.99% 16.91% 2.52% 4.69% 3.02% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.90 25.40 35.60 54.69 58.99 66.37 55.23 -5.05%
EPS 53.09 -13.46 8.13 43.30 4.74 4.69 4.30 41.42%
DPS 0.00 2.00 2.00 9.00 5.00 5.00 4.00 -
NAPS 2.95 2.43 2.72 2.56 1.88 1.00 1.42 10.60%
Adjusted Per Share Value based on latest NOSH - 230,230
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.69 25.25 35.40 54.38 58.87 66.26 55.21 -5.12%
EPS 52.79 -13.38 8.09 43.05 4.73 4.68 4.29 41.35%
DPS 0.00 1.99 1.99 8.95 4.99 4.99 4.00 -
NAPS 2.9331 2.4163 2.705 2.5453 1.8764 0.9983 1.4193 10.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.34 1.39 1.35 1.73 1.26 1.05 0.83 -
P/RPS 3.54 5.47 3.79 3.16 2.14 1.58 1.50 12.56%
P/EPS 2.52 -10.33 16.61 4.00 26.56 22.38 19.33 -24.49%
EY 39.62 -9.68 6.02 25.03 3.77 4.47 5.17 32.42%
DY 0.00 1.44 1.48 5.20 3.97 4.76 4.82 -
P/NAPS 0.45 0.57 0.50 0.68 0.67 1.05 0.58 -3.43%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/05/17 25/05/16 28/05/15 28/02/13 24/02/12 23/02/11 25/02/10 -
Price 1.69 1.38 1.25 1.82 1.41 1.19 0.93 -
P/RPS 4.46 5.43 3.51 3.33 2.39 1.79 1.68 14.41%
P/EPS 3.18 -10.26 15.38 4.20 29.72 25.36 21.66 -23.24%
EY 31.42 -9.75 6.50 23.79 3.36 3.94 4.62 30.25%
DY 0.00 1.45 1.60 4.95 3.55 4.20 4.30 -
P/NAPS 0.57 0.57 0.46 0.71 0.75 1.19 0.65 -1.79%

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