[MWE] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.86%
YoY- 24.07%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 299,452 444,038 508,272 495,528 494,065 477,643 468,619 -7.18%
PBT 22,495 142,089 61,940 52,799 49,981 23,951 47,322 -11.65%
Tax -5,228 -7,963 -13,356 -10,181 -11,397 -4,471 -7,425 -5.67%
NP 17,267 134,126 48,584 42,618 38,584 19,480 39,897 -13.02%
-
NP to SH 15,438 132,664 47,362 46,519 37,494 16,899 38,292 -14.04%
-
Tax Rate 23.24% 5.60% 21.56% 19.28% 22.80% 18.67% 15.69% -
Total Cost 282,185 309,912 459,688 452,910 455,481 458,163 428,722 -6.73%
-
Net Worth 627,405 609,029 439,211 406,755 374,216 314,733 312,624 12.30%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 34,580 23,106 23,123 18,499 13,830 20,809 -
Div Payout % - 26.07% 48.79% 49.71% 49.34% 81.84% 54.34% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 627,405 609,029 439,211 406,755 374,216 314,733 312,624 12.30%
NOSH 230,663 230,693 231,163 231,111 230,997 231,422 231,573 -0.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.77% 30.21% 9.56% 8.60% 7.81% 4.08% 8.51% -
ROE 2.46% 21.78% 10.78% 11.44% 10.02% 5.37% 12.25% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 129.82 192.48 219.88 214.41 213.88 206.39 202.36 -7.12%
EPS 6.69 57.51 20.49 20.13 16.23 7.30 16.54 -13.99%
DPS 0.00 15.00 10.00 10.00 8.00 6.00 9.00 -
NAPS 2.72 2.64 1.90 1.76 1.62 1.36 1.35 12.37%
Adjusted Per Share Value based on latest NOSH - 231,111
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 129.32 191.76 219.50 214.00 213.36 206.27 202.38 -7.18%
EPS 6.67 57.29 20.45 20.09 16.19 7.30 16.54 -14.04%
DPS 0.00 14.93 9.98 9.99 7.99 5.97 8.99 -
NAPS 2.7095 2.6301 1.8968 1.7566 1.6161 1.3592 1.3501 12.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.55 1.78 1.43 1.23 1.03 0.74 0.91 -
P/RPS 1.19 0.92 0.65 0.57 0.48 0.36 0.45 17.58%
P/EPS 23.16 3.10 6.98 6.11 6.35 10.13 5.50 27.06%
EY 4.32 32.31 14.33 16.36 15.76 9.87 18.17 -21.28%
DY 0.00 8.43 6.99 8.13 7.77 8.11 9.89 -
P/NAPS 0.57 0.67 0.75 0.70 0.64 0.54 0.67 -2.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 23/05/13 25/05/12 27/05/11 26/05/10 27/05/09 29/05/08 -
Price 1.63 2.00 1.50 1.33 0.94 0.80 0.99 -
P/RPS 1.26 1.04 0.68 0.62 0.44 0.39 0.49 17.03%
P/EPS 24.35 3.48 7.32 6.61 5.79 10.96 5.99 26.31%
EY 4.11 28.75 13.66 15.13 17.27 9.13 16.70 -20.82%
DY 0.00 7.50 6.67 7.52 8.51 7.50 9.09 -
P/NAPS 0.60 0.76 0.79 0.76 0.58 0.59 0.73 -3.21%

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