[MWE] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -4.83%
YoY- 732.68%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 349,325 313,761 342,950 301,117 341,908 508,025 516,241 -6.05%
PBT 132,736 -14,128 22,377 10,231 110,744 61,055 55,240 15.03%
Tax -3,470 -7,158 -7,662 -5,530 -4,220 -13,186 -11,770 -17.73%
NP 129,266 -21,286 14,715 4,701 106,524 47,869 43,470 19.02%
-
NP to SH 128,637 -20,332 14,549 3,970 105,565 45,718 47,173 17.38%
-
Tax Rate 2.61% - 34.24% 54.05% 3.81% 21.60% 21.31% -
Total Cost 220,059 335,047 328,235 296,416 235,384 460,156 472,771 -11.50%
-
Net Worth 637,750 550,476 603,177 610,788 615,210 496,795 415,826 7.07%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,604 4,605 4,605 - 20,720 25,415 23,108 -22.72%
Div Payout % 3.58% 0.00% 31.66% - 19.63% 55.59% 48.99% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 637,750 550,476 603,177 610,788 615,210 496,795 415,826 7.07%
NOSH 231,559 230,325 230,220 230,486 230,415 231,067 231,014 0.03%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 37.00% -6.78% 4.29% 1.56% 31.16% 9.42% 8.42% -
ROE 20.17% -3.69% 2.41% 0.65% 17.16% 9.20% 11.34% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 151.73 136.23 148.97 130.64 148.39 219.86 223.47 -5.99%
EPS 55.87 -8.83 6.32 1.72 45.81 19.79 20.42 17.45%
DPS 2.00 2.00 2.00 0.00 9.00 11.00 10.00 -22.67%
NAPS 2.77 2.39 2.62 2.65 2.67 2.15 1.80 7.13%
Adjusted Per Share Value based on latest NOSH - 231,559
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 150.86 135.50 148.10 130.04 147.65 219.39 222.94 -6.05%
EPS 55.55 -8.78 6.28 1.71 45.59 19.74 20.37 17.38%
DPS 1.99 1.99 1.99 0.00 8.95 10.98 9.98 -22.71%
NAPS 2.7542 2.3773 2.6049 2.6377 2.6568 2.1454 1.7958 7.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 -
Price 1.30 1.28 1.52 1.45 1.72 1.60 1.13 -
P/RPS 0.86 0.94 1.02 1.11 1.16 0.73 0.51 8.70%
P/EPS 2.33 -14.50 24.05 84.18 3.75 8.09 5.53 -12.90%
EY 42.98 -6.90 4.16 1.19 26.64 12.37 18.07 14.85%
DY 1.54 1.56 1.32 0.00 5.23 6.88 8.85 -24.37%
P/NAPS 0.47 0.54 0.58 0.55 0.64 0.74 0.63 -4.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/02/18 22/02/17 24/02/16 26/02/15 15/11/13 21/11/12 10/11/11 -
Price 1.29 1.33 1.48 1.41 1.78 1.76 1.23 -
P/RPS 0.85 0.98 0.99 1.08 1.20 0.80 0.55 7.20%
P/EPS 2.31 -15.07 23.42 81.86 3.89 8.90 6.02 -14.19%
EY 43.31 -6.64 4.27 1.22 25.74 11.24 16.60 16.56%
DY 1.55 1.50 1.35 0.00 5.06 6.25 8.13 -23.26%
P/NAPS 0.47 0.56 0.56 0.53 0.67 0.82 0.68 -5.73%

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