[MWE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.05%
YoY- 180.11%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 313,632 315,997 299,452 444,038 508,272 495,528 494,065 -8.28%
PBT 22,704 22,088 22,495 142,089 61,940 52,799 49,981 -13.95%
Tax -6,821 -4,227 -5,228 -7,963 -13,356 -10,181 -11,397 -9.31%
NP 15,883 17,861 17,267 134,126 48,584 42,618 38,584 -15.54%
-
NP to SH 14,449 16,410 15,438 132,664 47,362 46,519 37,494 -16.60%
-
Tax Rate 30.04% 19.14% 23.24% 5.60% 21.56% 19.28% 22.80% -
Total Cost 297,749 298,136 282,185 309,912 459,688 452,910 455,481 -7.77%
-
Net Worth 619,526 651,038 627,405 609,029 439,211 406,755 374,216 10.07%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,605 4,605 - 34,580 23,106 23,123 18,499 -23.26%
Div Payout % 31.88% 28.06% - 26.07% 48.79% 49.71% 49.34% -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 619,526 651,038 627,405 609,029 439,211 406,755 374,216 10.07%
NOSH 230,307 230,048 230,663 230,693 231,163 231,111 230,997 -0.05%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.06% 5.65% 5.77% 30.21% 9.56% 8.60% 7.81% -
ROE 2.33% 2.52% 2.46% 21.78% 10.78% 11.44% 10.02% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 136.18 137.36 129.82 192.48 219.88 214.41 213.88 -8.23%
EPS 6.27 7.13 6.69 57.51 20.49 20.13 16.23 -16.56%
DPS 2.00 2.00 0.00 15.00 10.00 10.00 8.00 -23.19%
NAPS 2.69 2.83 2.72 2.64 1.90 1.76 1.62 10.13%
Adjusted Per Share Value based on latest NOSH - 230,693
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 135.44 136.47 129.32 191.76 219.50 214.00 213.36 -8.28%
EPS 6.24 7.09 6.67 57.29 20.45 20.09 16.19 -16.60%
DPS 1.99 1.99 0.00 14.93 9.98 9.99 7.99 -23.25%
NAPS 2.6755 2.8115 2.7095 2.6301 1.8968 1.7566 1.6161 10.07%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.33 1.78 1.55 1.78 1.43 1.23 1.03 -
P/RPS 0.98 1.30 1.19 0.92 0.65 0.57 0.48 14.55%
P/EPS 21.20 24.95 23.16 3.10 6.98 6.11 6.35 25.80%
EY 4.72 4.01 4.32 32.31 14.33 16.36 15.76 -20.51%
DY 1.50 1.12 0.00 8.43 6.99 8.13 7.77 -26.88%
P/NAPS 0.49 0.63 0.57 0.67 0.75 0.70 0.64 -4.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/08/15 29/08/14 27/05/14 23/05/13 25/05/12 27/05/11 26/05/10 -
Price 1.19 1.60 1.63 2.00 1.50 1.33 0.94 -
P/RPS 0.87 1.16 1.26 1.04 0.68 0.62 0.44 13.86%
P/EPS 18.97 22.43 24.35 3.48 7.32 6.61 5.79 25.35%
EY 5.27 4.46 4.11 28.75 13.66 15.13 17.27 -20.22%
DY 1.68 1.25 0.00 7.50 6.67 7.52 8.51 -26.57%
P/NAPS 0.44 0.57 0.60 0.76 0.79 0.76 0.58 -5.12%

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