[MWE] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.86%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 301,117 341,908 508,025 516,241 473,521 474,975 488,178 -7.43%
PBT 10,231 110,744 61,055 55,240 52,336 29,417 41,388 -20.02%
Tax -5,530 -4,220 -13,186 -11,770 -8,721 -7,196 -7,351 -4.44%
NP 4,701 106,524 47,869 43,470 43,615 22,221 34,037 -27.13%
-
NP to SH 3,970 105,565 45,718 47,173 43,455 19,952 31,918 -28.34%
-
Tax Rate 54.05% 3.81% 21.60% 21.31% 16.66% 24.46% 17.76% -
Total Cost 296,416 235,384 460,156 472,771 429,906 452,754 454,141 -6.59%
-
Net Worth 610,788 615,210 496,795 415,826 383,985 328,083 320,984 10.83%
Dividend
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 20,720 25,415 23,108 20,823 23,072 20,809 -
Div Payout % - 19.63% 55.59% 48.99% 47.92% 115.64% 65.20% -
Equity
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 610,788 615,210 496,795 415,826 383,985 328,083 320,984 10.83%
NOSH 230,486 230,415 231,067 231,014 231,316 231,044 230,924 -0.03%
Ratio Analysis
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.56% 31.16% 9.42% 8.42% 9.21% 4.68% 6.97% -
ROE 0.65% 17.16% 9.20% 11.34% 11.32% 6.08% 9.94% -
Per Share
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 130.64 148.39 219.86 223.47 204.71 205.58 211.40 -7.40%
EPS 1.72 45.81 19.79 20.42 18.79 8.64 13.82 -28.33%
DPS 0.00 9.00 11.00 10.00 9.00 10.00 9.00 -
NAPS 2.65 2.67 2.15 1.80 1.66 1.42 1.39 10.86%
Adjusted Per Share Value based on latest NOSH - 231,014
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 130.04 147.65 219.39 222.94 204.49 205.12 210.82 -7.43%
EPS 1.71 45.59 19.74 20.37 18.77 8.62 13.78 -28.36%
DPS 0.00 8.95 10.98 9.98 8.99 9.96 8.99 -
NAPS 2.6377 2.6568 2.1454 1.7958 1.6583 1.4168 1.3862 10.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.45 1.72 1.60 1.13 1.03 0.80 0.84 -
P/RPS 1.11 1.16 0.73 0.51 0.50 0.39 0.40 17.72%
P/EPS 84.18 3.75 8.09 5.53 5.48 9.26 6.08 52.21%
EY 1.19 26.64 12.37 18.07 18.24 10.79 16.45 -34.28%
DY 0.00 5.23 6.88 8.85 8.74 12.50 10.71 -
P/NAPS 0.55 0.64 0.74 0.63 0.62 0.56 0.60 -1.38%
Price Multiplier on Announcement Date
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/02/15 15/11/13 21/11/12 10/11/11 18/11/10 25/11/09 13/11/08 -
Price 1.41 1.78 1.76 1.23 1.04 0.82 0.70 -
P/RPS 1.08 1.20 0.80 0.55 0.51 0.40 0.33 20.87%
P/EPS 81.86 3.89 8.90 6.02 5.54 9.50 5.06 56.05%
EY 1.22 25.74 11.24 16.60 18.06 10.53 19.75 -35.92%
DY 0.00 5.06 6.25 8.13 8.65 12.20 12.86 -
P/NAPS 0.53 0.67 0.82 0.68 0.63 0.58 0.50 0.93%

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