[MWE] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

23-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -9.0%

YoY- -363.88%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
TTM Result
Revenue	313,138	347,061	320,648	313,632	299,452	315,997	444,038	-6.43%
YoY %	-9.77%	8.24%	2.24%	4.74%	-5.24%	-28.84%	-	-
Horiz. %	70.52%	78.16%	72.21%	70.63%	67.44%	71.16%	100.00%	-
PBT	-99,180	136,931	-30,019	22,704	22,495	22,088	142,089	-
YoY %	-172.43%	556.15%	-232.22%	0.93%	1.84%	-84.45%	-	-
Horiz. %	-69.80%	96.37%	-21.13%	15.98%	15.83%	15.55%	100.00%	-
Tax	-3,007	-3,755	-8,674	-6,821	-5,228	-4,227	-7,963	-16.92%
YoY %	19.92%	56.71%	-27.17%	-30.47%	-23.68%	46.92%	-	-
Horiz. %	37.76%	47.16%	108.93%	85.66%	65.65%	53.08%	100.00%	-
NP	-102,187	133,176	-38,693	15,883	17,267	17,861	134,126	-
YoY %	-176.73%	444.19%	-343.61%	-8.02%	-3.33%	-86.68%	-	-
Horiz. %	-76.19%	99.29%	-28.85%	11.84%	12.87%	13.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-102,553	132,738	-38,128	14,449	15,438	16,410	132,664	-
YoY %	-177.26%	448.14%	-363.88%	-6.41%	-5.92%	-87.63%	-	-
Horiz. %	-77.30%	100.06%	-28.74%	10.89%	11.64%	12.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	2.74%	-	30.04%	23.24%	19.14%	5.60%	-
YoY %	-	0.00%	-	29.26%	21.42%	241.79%	-	-
Horiz. %	-	48.93%	-	536.43%	415.00%	341.79%	100.00%	-
Total Cost	415,325	213,885	359,341	297,749	282,185	298,136	309,912	5.73%
YoY %	94.18%	-40.48%	20.69%	5.52%	-5.35%	-3.80%	-	-
Horiz. %	134.01%	69.01%	115.95%	96.08%	91.05%	96.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	554,866	651,565	547,074	619,526	627,405	651,038	609,029	-1.75%
YoY %	-14.84%	19.10%	-11.69%	-1.26%	-3.63%	6.90%	-	-
Horiz. %	91.11%	106.98%	89.83%	101.72%	103.02%	106.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Dividend
Div	-	4,604	4,605	4,605	-	4,605	34,580	-
YoY %	-	-0.02%	0.00%	0.00%	-	-86.68%	-	-
Horiz. %	-	13.31%	13.32%	13.32%	-	13.32%	100.00%	-
Div Payout %	-	3.47%	0.00%	31.88%	-	28.06%	26.07%	-
YoY %	-	0.00%	0.00%	0.00%	-	7.63%	-	-
Horiz. %	-	13.31%	0.00%	122.29%	-	107.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Equity
Net Worth	554,866	651,565	547,074	619,526	627,405	651,038	609,029	-1.75%
YoY %	-14.84%	19.10%	-11.69%	-1.26%	-3.63%	6.90%	-	-
Horiz. %	91.11%	106.98%	89.83%	101.72%	103.02%	106.90%	100.00%	-
NOSH	231,559	231,559	230,833	230,307	230,663	230,048	230,693	0.07%
YoY %	0.00%	0.31%	0.23%	-0.15%	0.27%	-0.28%	-	-
Horiz. %	100.38%	100.38%	100.06%	99.83%	99.99%	99.72%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-32.63%	38.37%	-12.07%	5.06%	5.77%	5.65%	30.21%	-
YoY %	-185.04%	417.90%	-338.54%	-12.31%	2.12%	-81.30%	-	-
Horiz. %	-108.01%	127.01%	-39.95%	16.75%	19.10%	18.70%	100.00%	-
ROE	-18.48%	20.37%	-6.97%	2.33%	2.46%	2.52%	21.78%	-
YoY %	-190.72%	392.25%	-399.14%	-5.28%	-2.38%	-88.43%	-	-
Horiz. %	-84.85%	93.53%	-32.00%	10.70%	11.29%	11.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Per Share
RPS	136.01	150.74	138.91	136.18	129.82	137.36	192.48	-6.39%
YoY %	-9.77%	8.52%	2.00%	4.90%	-5.49%	-28.64%	-	-
Horiz. %	70.66%	78.31%	72.17%	70.75%	67.45%	71.36%	100.00%	-
EPS	-44.54	57.65	-16.52	6.27	6.69	7.13	57.51	-
YoY %	-177.26%	448.97%	-363.48%	-6.28%	-6.17%	-87.60%	-	-
Horiz. %	-77.45%	100.24%	-28.73%	10.90%	11.63%	12.40%	100.00%	-
DPS	0.00	2.00	2.00	2.00	0.00	2.00	15.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-86.67%	-	-
Horiz. %	0.00%	13.33%	13.33%	13.33%	0.00%	13.33%	100.00%	-
NAPS	2.41	2.83	2.37	2.69	2.72	2.83	2.64	-1.72%
YoY %	-14.84%	19.41%	-11.90%	-1.10%	-3.89%	7.20%	-	-
Horiz. %	91.29%	107.20%	89.77%	101.89%	103.03%	107.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 230,833
RPS	135.23	149.88	138.47	135.44	129.32	136.47	191.76	-6.43%
YoY %	-9.77%	8.24%	2.24%	4.73%	-5.24%	-28.83%	-	-
Horiz. %	70.52%	78.16%	72.21%	70.63%	67.44%	71.17%	100.00%	-
EPS	-44.29	57.32	-16.47	6.24	6.67	7.09	57.29	-
YoY %	-177.27%	448.03%	-363.94%	-6.45%	-5.92%	-87.62%	-	-
Horiz. %	-77.31%	100.05%	-28.75%	10.89%	11.64%	12.38%	100.00%	-
DPS	0.00	1.99	1.99	1.99	0.00	1.99	14.93	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-86.67%	-	-
Horiz. %	0.00%	13.33%	13.33%	13.33%	0.00%	13.33%	100.00%	-
NAPS	2.3962	2.8138	2.3626	2.6755	2.7095	2.8115	2.6301	-1.75%
YoY %	-14.84%	19.10%	-11.70%	-1.25%	-3.63%	6.90%	-	-
Horiz. %	91.11%	106.98%	89.83%	101.73%	103.02%	106.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	29/03/13	-
Price	1.72	1.50	1.32	1.33	1.55	1.78	1.78	-
P/RPS	1.26	1.00	0.95	0.98	1.19	1.30	0.92	6.17%
YoY %	26.00%	5.26%	-3.06%	-17.65%	-8.46%	41.30%	-	-
Horiz. %	136.96%	108.70%	103.26%	106.52%	129.35%	141.30%	100.00%	-
P/EPS	-3.86	2.60	-7.99	21.20	23.16	24.95	3.10	-
YoY %	-248.46%	132.54%	-137.69%	-8.46%	-7.17%	704.84%	-	-
Horiz. %	-124.52%	83.87%	-257.74%	683.87%	747.10%	804.84%	100.00%	-
EY	-25.90	38.44	-12.51	4.72	4.32	4.01	32.31	-
YoY %	-167.38%	407.27%	-365.04%	9.26%	7.73%	-87.59%	-	-
Horiz. %	-80.16%	118.97%	-38.72%	14.61%	13.37%	12.41%	100.00%	-
DY	0.00	1.33	1.52	1.50	0.00	1.12	8.43	-
YoY %	0.00%	-12.50%	1.33%	0.00%	0.00%	-86.71%	-	-
Horiz. %	0.00%	15.78%	18.03%	17.79%	0.00%	13.29%	100.00%	-
P/NAPS	0.71	0.53	0.56	0.49	0.57	0.63	0.67	1.11%
YoY %	33.96%	-5.36%	14.29%	-14.04%	-9.52%	-5.97%	-	-
Horiz. %	105.97%	79.10%	83.58%	73.13%	85.07%	94.03%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	23/08/17	23/08/16	27/08/15	27/05/14	29/08/14	23/05/13	-
Price	1.73	1.39	1.29	1.19	1.63	1.60	2.00	-
P/RPS	1.27	0.92	0.93	0.87	1.26	1.16	1.04	3.87%
YoY %	38.04%	-1.08%	6.90%	-30.95%	8.62%	11.54%	-	-
Horiz. %	122.12%	88.46%	89.42%	83.65%	121.15%	111.54%	100.00%	-
P/EPS	-3.88	2.41	-7.81	18.97	24.35	22.43	3.48	-
YoY %	-261.00%	130.86%	-141.17%	-22.09%	8.56%	544.54%	-	-
Horiz. %	-111.49%	69.25%	-224.43%	545.11%	699.71%	644.54%	100.00%	-
EY	-25.75	41.48	-12.80	5.27	4.11	4.46	28.75	-
YoY %	-162.08%	424.06%	-342.88%	28.22%	-7.85%	-84.49%	-	-
Horiz. %	-89.57%	144.28%	-44.52%	18.33%	14.30%	15.51%	100.00%	-
DY	0.00	1.44	1.55	1.68	0.00	1.25	7.50	-
YoY %	0.00%	-7.10%	-7.74%	0.00%	0.00%	-83.33%	-	-
Horiz. %	0.00%	19.20%	20.67%	22.40%	0.00%	16.67%	100.00%	-
P/NAPS	0.72	0.49	0.54	0.44	0.60	0.57	0.76	-1.02%
YoY %	46.94%	-9.26%	22.73%	-26.67%	5.26%	-25.00%	-	-
Horiz. %	94.74%	64.47%	71.05%	57.89%	78.95%	75.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos