[MWE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.92%
YoY- 176.92%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 308,339 340,436 291,942 383,103 506,981 513,016 484,442 -6.96%
PBT 26,002 -33,592 33,746 137,757 61,620 54,398 52,605 -10.64%
Tax -7,501 -8,225 -3,766 -5,883 -13,427 -11,311 -10,793 -5.64%
NP 18,501 -41,817 29,980 131,874 48,193 43,087 41,812 -12.21%
-
NP to SH 19,345 -43,432 28,641 130,113 46,986 46,773 41,731 -11.56%
-
Tax Rate 28.85% - 11.16% 4.27% 21.79% 20.79% 20.52% -
Total Cost 289,838 382,253 261,962 251,229 458,788 469,929 442,630 -6.54%
-
Net Worth 542,799 557,214 656,904 612,264 487,409 455,309 376,735 6.00%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,605 4,605 4,605 20,720 36,966 23,123 18,499 -19.92%
Div Payout % 23.81% 0.00% 16.08% 15.93% 78.68% 49.44% 44.33% -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 542,799 557,214 656,904 612,264 487,409 455,309 376,735 6.00%
NOSH 230,000 230,253 231,304 230,174 231,000 231,121 231,126 -0.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.00% -12.28% 10.27% 34.42% 9.51% 8.40% 8.63% -
ROE 3.56% -7.79% 4.36% 21.25% 9.64% 10.27% 11.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 134.06 147.85 126.22 166.44 219.47 221.97 209.60 -6.89%
EPS 8.41 -18.86 12.38 56.53 20.34 20.24 18.06 -11.49%
DPS 2.00 2.00 2.00 9.00 16.00 10.00 8.00 -19.87%
NAPS 2.36 2.42 2.84 2.66 2.11 1.97 1.63 6.09%
Adjusted Per Share Value based on latest NOSH - 230,174
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.16 147.02 126.08 165.45 218.94 221.55 209.21 -6.96%
EPS 8.35 -18.76 12.37 56.19 20.29 20.20 18.02 -11.56%
DPS 1.99 1.99 1.99 8.95 15.96 9.99 7.99 -19.91%
NAPS 2.3441 2.4064 2.8369 2.6441 2.1049 1.9663 1.627 6.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.23 1.20 1.56 1.84 1.49 1.36 0.97 -
P/RPS 0.92 0.81 1.24 1.11 0.68 0.61 0.46 11.71%
P/EPS 14.62 -6.36 12.60 3.26 7.33 6.72 5.37 17.35%
EY 6.84 -15.72 7.94 30.72 13.65 14.88 18.61 -14.78%
DY 1.63 1.67 1.28 4.89 10.74 7.35 8.25 -22.82%
P/NAPS 0.52 0.50 0.55 0.69 0.71 0.69 0.60 -2.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/11/16 26/11/15 27/11/14 23/08/13 16/08/12 25/08/11 26/08/10 -
Price 1.28 1.38 1.50 1.80 1.66 1.19 0.99 -
P/RPS 0.95 0.93 1.19 1.08 0.76 0.54 0.47 11.90%
P/EPS 15.22 -7.32 12.11 3.18 8.16 5.88 5.48 17.73%
EY 6.57 -13.67 8.25 31.40 12.25 17.01 18.24 -15.05%
DY 1.56 1.45 1.33 5.00 9.64 8.40 8.08 -23.11%
P/NAPS 0.54 0.57 0.53 0.68 0.79 0.60 0.61 -1.92%

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