[MWE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -95.72%
YoY- -98.29%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 154,319 75,588 300,931 225,513 147,971 77,067 497,625 -54.28%
PBT 17,492 7,384 21,380 5,297 17,164 6,269 148,691 -76.08%
Tax -2,314 -1,733 -5,451 -4,260 -3,107 -1,956 -11,809 -66.36%
NP 15,178 5,651 15,929 1,037 14,057 4,313 136,882 -77.01%
-
NP to SH 14,991 5,559 14,539 595 13,890 4,660 134,444 -76.92%
-
Tax Rate 13.23% 23.47% 25.50% 80.42% 18.10% 31.20% 7.94% -
Total Cost 139,141 69,937 285,002 224,476 133,914 72,754 360,743 -47.10%
-
Net Worth 651,682 627,405 628,474 611,019 612,726 609,029 589,444 6.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 34,537 -
Div Payout % - - - - - - 25.69% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 651,682 627,405 628,474 611,019 612,726 609,029 589,444 6.94%
NOSH 230,276 230,663 230,210 228,846 230,348 230,693 230,251 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.84% 7.48% 5.29% 0.46% 9.50% 5.60% 27.51% -
ROE 2.30% 0.89% 2.31% 0.10% 2.27% 0.77% 22.81% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.01 32.77 130.72 98.54 64.24 33.41 216.12 -54.28%
EPS 6.51 2.41 6.31 0.26 6.03 2.02 58.39 -76.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.83 2.72 2.73 2.67 2.66 2.64 2.56 6.93%
Adjusted Per Share Value based on latest NOSH - 230,415
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.64 32.64 129.96 97.39 63.90 33.28 214.90 -54.28%
EPS 6.47 2.40 6.28 0.26 6.00 2.01 58.06 -76.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.92 -
NAPS 2.8143 2.7095 2.7141 2.6387 2.6461 2.6301 2.5455 6.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.78 1.55 1.57 1.72 1.84 1.78 1.73 -
P/RPS 0.00 4.73 1.20 1.75 2.86 5.33 0.80 -
P/EPS 0.00 64.32 24.86 661.54 30.51 88.12 2.96 -
EY 0.00 1.55 4.02 0.15 3.28 1.13 33.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.67 -
P/NAPS 0.89 0.57 0.58 0.64 0.69 0.67 0.68 19.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 25/02/14 15/11/13 23/08/13 23/05/13 28/02/13 -
Price 1.60 1.63 1.65 1.78 1.80 2.00 1.82 -
P/RPS 0.00 4.97 1.26 1.81 2.80 5.99 0.84 -
P/EPS 0.00 67.63 26.13 684.62 29.85 99.01 3.12 -
EY 0.00 1.48 3.83 0.15 3.35 1.01 32.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.24 -
P/NAPS 0.80 0.60 0.60 0.67 0.68 0.76 0.71 8.30%

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