[MWE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.48%
YoY- -10.13%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,904 77,067 125,924 118,737 131,839 121,125 136,324 -35.35%
PBT 10,895 6,269 101,984 15,146 15,227 16,334 14,348 -16.78%
Tax -1,151 -1,956 -1,522 -2,816 -3,231 -4,240 -2,899 -46.01%
NP 9,744 4,313 100,462 12,330 11,996 12,094 11,449 -10.20%
-
NP to SH 9,230 4,660 99,690 11,253 11,781 11,720 10,964 -10.85%
-
Tax Rate 10.56% 31.20% 1.49% 18.59% 21.22% 25.96% 20.20% -
Total Cost 61,160 72,754 25,462 106,407 119,843 109,031 124,875 -37.89%
-
Net Worth 612,264 609,029 589,391 496,795 487,409 439,211 434,497 25.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,720 - 13,860 - 11,555 -
Div Payout % - - 20.79% - 117.65% - 105.40% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 612,264 609,029 589,391 496,795 487,409 439,211 434,497 25.71%
NOSH 230,174 230,693 230,230 231,067 231,000 231,163 231,115 -0.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.74% 5.60% 79.78% 10.38% 9.10% 9.98% 8.40% -
ROE 1.51% 0.77% 16.91% 2.27% 2.42% 2.67% 2.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.80 33.41 54.69 51.39 57.07 52.40 58.99 -35.18%
EPS 4.01 2.02 43.30 4.87 5.10 5.07 4.74 -10.55%
DPS 0.00 0.00 9.00 0.00 6.00 0.00 5.00 -
NAPS 2.66 2.64 2.56 2.15 2.11 1.90 1.88 26.05%
Adjusted Per Share Value based on latest NOSH - 231,067
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.62 33.28 54.38 51.28 56.94 52.31 58.87 -35.35%
EPS 3.99 2.01 43.05 4.86 5.09 5.06 4.73 -10.73%
DPS 0.00 0.00 8.95 0.00 5.99 0.00 4.99 -
NAPS 2.6441 2.6301 2.5453 2.1454 2.1049 1.8968 1.8764 25.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.84 1.78 1.73 1.60 1.49 1.43 1.26 -
P/RPS 5.97 5.33 3.16 3.11 2.61 2.73 2.14 98.29%
P/EPS 45.89 88.12 4.00 32.85 29.22 28.21 26.56 44.03%
EY 2.18 1.13 25.03 3.04 3.42 3.55 3.77 -30.61%
DY 0.00 0.00 5.20 0.00 4.03 0.00 3.97 -
P/NAPS 0.69 0.67 0.68 0.74 0.71 0.75 0.67 1.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 23/05/13 28/02/13 21/11/12 16/08/12 25/05/12 24/02/12 -
Price 1.80 2.00 1.82 1.76 1.66 1.50 1.41 -
P/RPS 5.84 5.99 3.33 3.43 2.91 2.86 2.39 81.51%
P/EPS 44.89 99.01 4.20 36.14 32.55 29.59 29.72 31.67%
EY 2.23 1.01 23.79 2.77 3.07 3.38 3.36 -23.93%
DY 0.00 0.00 4.95 0.00 3.61 0.00 3.55 -
P/NAPS 0.68 0.76 0.71 0.82 0.79 0.79 0.75 -6.32%

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