[MWE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.87%
YoY- 0.62%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 497,625 495,601 505,928 484,500 501,350 486,701 494,666 0.39%
PBT 148,691 62,276 63,122 65,336 60,732 61,845 61,346 79.95%
Tax -11,809 -13,716 -14,942 -16,960 -12,437 -12,717 -12,962 -5.99%
NP 136,882 48,560 48,180 48,376 48,295 49,128 48,384 99.40%
-
NP to SH 134,444 46,338 47,002 46,880 47,290 48,434 47,610 99.15%
-
Tax Rate 7.94% 22.02% 23.67% 25.96% 20.48% 20.56% 21.13% -
Total Cost 360,743 447,041 457,748 436,124 453,055 437,573 446,282 -13.16%
-
Net Worth 589,444 497,146 488,062 439,211 434,660 416,211 455,299 18.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 34,537 18,498 27,757 - 23,120 15,415 - -
Div Payout % 25.69% 39.92% 59.06% - 48.89% 31.83% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 589,444 497,146 488,062 439,211 434,660 416,211 455,299 18.69%
NOSH 230,251 231,230 231,309 231,163 231,202 231,228 231,116 -0.24%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 27.51% 9.80% 9.52% 9.98% 9.63% 10.09% 9.78% -
ROE 22.81% 9.32% 9.63% 10.67% 10.88% 11.64% 10.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 216.12 214.33 218.72 209.59 216.84 210.49 214.03 0.64%
EPS 58.39 20.04 20.32 20.28 20.45 20.95 20.60 99.65%
DPS 15.00 8.00 12.00 0.00 10.00 6.67 0.00 -
NAPS 2.56 2.15 2.11 1.90 1.88 1.80 1.97 18.98%
Adjusted Per Share Value based on latest NOSH - 231,163
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 214.90 214.03 218.49 209.23 216.51 210.18 213.62 0.39%
EPS 58.06 20.01 20.30 20.25 20.42 20.92 20.56 99.16%
DPS 14.92 7.99 11.99 0.00 9.98 6.66 0.00 -
NAPS 2.5455 2.147 2.1077 1.8968 1.8771 1.7974 1.9662 18.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.73 1.60 1.49 1.43 1.26 1.13 1.36 -
P/RPS 0.80 0.75 0.68 0.68 0.58 0.54 0.64 15.96%
P/EPS 2.96 7.98 7.33 7.05 6.16 5.39 6.60 -41.26%
EY 33.75 12.53 13.64 14.18 16.23 18.54 15.15 70.15%
DY 8.67 5.00 8.05 0.00 7.94 5.90 0.00 -
P/NAPS 0.68 0.74 0.71 0.75 0.67 0.63 0.69 -0.96%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 16/08/12 25/05/12 24/02/12 10/11/11 25/08/11 -
Price 1.82 1.76 1.66 1.50 1.41 1.23 1.19 -
P/RPS 0.84 0.82 0.76 0.72 0.65 0.58 0.56 30.87%
P/EPS 3.12 8.78 8.17 7.40 6.89 5.87 5.78 -33.58%
EY 32.08 11.39 12.24 13.52 14.51 17.03 17.31 50.59%
DY 8.24 4.55 7.23 0.00 7.09 5.42 0.00 -
P/NAPS 0.71 0.82 0.79 0.79 0.75 0.68 0.60 11.81%

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