[MWE] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

24-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

YoY- 6.59%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Annual (Unaudited) Result
Revenue	383,100	300,145	497,625	501,350	499,114	493,769	464,566	-3.03%
YoY %	27.64%	-39.68%	-0.74%	0.45%	1.08%	6.29%	-	-
Horiz. %	82.46%	64.61%	107.12%	107.92%	107.44%	106.29%	100.00%	-
PBT	31,111	21,922	148,691	60,732	50,405	44,980	25,521	3.22%
YoY %	41.92%	-85.26%	144.83%	20.49%	12.06%	76.25%	-	-
Horiz. %	121.90%	85.90%	582.62%	237.97%	197.50%	176.25%	100.00%	-
Tax	-7,280	-5,182	-11,809	-12,437	-10,242	-10,322	-4,116	9.55%
YoY %	-40.49%	56.12%	5.05%	-21.43%	0.78%	-150.78%	-	-
Horiz. %	176.87%	125.90%	286.90%	302.16%	248.83%	250.78%	100.00%	-
NP	23,831	16,740	136,882	48,295	40,163	34,658	21,405	1.73%
YoY %	42.36%	-87.77%	183.43%	20.25%	15.88%	61.92%	-	-
Horiz. %	111.33%	78.21%	639.49%	225.62%	187.63%	161.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,692	15,309	134,444	47,290	44,365	33,045	18,917	2.95%
YoY %	48.23%	-88.61%	184.30%	6.59%	34.26%	74.68%	-	-
Horiz. %	119.96%	80.93%	710.70%	249.99%	234.52%	174.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	23.64%	7.94%	20.48%	20.32%	22.95%	16.13%	-
YoY %	-1.02%	197.73%	-61.23%	0.79%	-11.46%	42.28%	-	-
Horiz. %	145.07%	146.56%	49.23%	126.97%	125.98%	142.28%	100.00%	-
Total Cost	359,269	283,405	360,743	453,055	458,951	459,111	443,161	-3.30%
YoY %	26.77%	-21.44%	-20.38%	-1.28%	-0.03%	3.60%	-	-
Horiz. %	81.07%	63.95%	81.40%	102.23%	103.56%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	625,986	628,474	589,444	434,660	397,592	332,913	316,771	11.51%
YoY %	-0.40%	6.62%	35.61%	9.32%	19.43%	5.10%	-	-
Horiz. %	197.61%	198.40%	186.08%	137.22%	125.51%	105.10%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	4,602	4,604	34,537	23,120	23,115	18,495	13,873	-16.18%
YoY %	-0.04%	-86.67%	49.38%	0.02%	24.98%	33.32%	-	-
Horiz. %	33.17%	33.19%	248.95%	166.65%	166.62%	133.32%	100.00%	-
Div Payout %	20.28%	30.08%	25.69%	48.89%	52.10%	55.97%	73.34%	-
YoY %	-32.58%	17.09%	-47.45%	-6.16%	-6.91%	-23.68%	-	-
Horiz. %	27.65%	41.01%	35.03%	66.66%	71.04%	76.32%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	625,986	628,474	589,444	434,660	397,592	332,913	316,771	11.51%
YoY %	-0.40%	6.62%	35.61%	9.32%	19.43%	5.10%	-	-
Horiz. %	197.61%	198.40%	186.08%	137.22%	125.51%	105.10%	100.00%	-
NOSH	230,282	230,210	230,251	231,202	231,158	231,189	231,220	-0.06%
YoY %	0.03%	-0.02%	-0.41%	0.02%	-0.01%	-0.01%	-	-
Horiz. %	99.59%	99.56%	99.58%	99.99%	99.97%	99.99%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	6.22%	5.58%	27.51%	9.63%	8.05%	7.02%	4.61%	-
YoY %	11.47%	-79.72%	185.67%	19.63%	14.67%	52.28%	-	-
Horiz. %	134.92%	121.04%	596.75%	208.89%	174.62%	152.28%	100.00%	-
ROE	3.62%	2.44%	22.81%	10.88%	11.16%	9.93%	5.97%	-
YoY %	48.36%	-89.30%	109.65%	-2.51%	12.39%	66.33%	-	-
Horiz. %	60.64%	40.87%	382.08%	182.24%	186.93%	166.33%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	166.46	130.38	216.12	216.84	215.92	213.58	200.92	-2.96%
YoY %	27.67%	-39.67%	-0.33%	0.43%	1.10%	6.30%	-	-
Horiz. %	82.85%	64.89%	107.57%	107.92%	107.47%	106.30%	100.00%	-
EPS	9.86	6.65	58.39	20.45	19.19	14.29	8.18	3.03%
YoY %	48.27%	-88.61%	185.53%	6.57%	34.29%	74.69%	-	-
Horiz. %	120.54%	81.30%	713.81%	250.00%	234.60%	174.69%	100.00%	-
DPS	2.00	2.00	15.00	10.00	10.00	8.00	6.00	-16.12%
YoY %	0.00%	-86.67%	50.00%	0.00%	25.00%	33.33%	-	-
Horiz. %	33.33%	33.33%	250.00%	166.67%	166.67%	133.33%	100.00%	-
NAPS	2.72	2.73	2.56	1.88	1.72	1.44	1.37	11.59%
YoY %	-0.37%	6.64%	36.17%	9.30%	19.44%	5.11%	-	-
Horiz. %	198.54%	199.27%	186.86%	137.23%	125.55%	105.11%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 231,115
RPS	165.44	129.62	214.90	216.51	215.55	213.24	200.63	-3.03%
YoY %	27.63%	-39.68%	-0.74%	0.45%	1.08%	6.29%	-	-
Horiz. %	82.46%	64.61%	107.11%	107.92%	107.44%	106.29%	100.00%	-
EPS	9.80	6.61	58.06	20.42	19.16	14.27	8.17	2.95%
YoY %	48.26%	-88.62%	184.33%	6.58%	34.27%	74.66%	-	-
Horiz. %	119.95%	80.91%	710.65%	249.94%	234.52%	174.66%	100.00%	-
DPS	1.99	1.99	14.92	9.98	9.98	7.99	5.99	-16.16%
YoY %	0.00%	-86.66%	49.50%	0.00%	24.91%	33.39%	-	-
Horiz. %	33.22%	33.22%	249.08%	166.61%	166.61%	133.39%	100.00%	-
NAPS	2.7034	2.7141	2.5455	1.8771	1.717	1.4377	1.368	11.51%
YoY %	-0.39%	6.62%	35.61%	9.32%	19.43%	5.10%	-	-
Horiz. %	197.62%	198.40%	186.07%	137.21%	125.51%	105.10%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	1.35	1.57	1.73	1.26	1.05	0.83	0.62	-
P/RPS	0.81	1.20	0.80	0.58	0.49	0.39	0.31	16.61%
YoY %	-32.50%	50.00%	37.93%	18.37%	25.64%	25.81%	-	-
Horiz. %	261.29%	387.10%	258.06%	187.10%	158.06%	125.81%	100.00%	-
P/EPS	13.69	23.61	2.96	6.16	5.47	5.81	7.58	9.92%
YoY %	-42.02%	697.64%	-51.95%	12.61%	-5.85%	-23.35%	-	-
Horiz. %	180.61%	311.48%	39.05%	81.27%	72.16%	76.65%	100.00%	-
EY	7.30	4.24	33.75	16.23	18.28	17.22	13.20	-9.04%
YoY %	72.17%	-87.44%	107.95%	-11.21%	6.16%	30.45%	-	-
Horiz. %	55.30%	32.12%	255.68%	122.95%	138.48%	130.45%	100.00%	-
DY	1.48	1.27	8.67	7.94	9.52	9.64	9.68	-25.95%
YoY %	16.54%	-85.35%	9.19%	-16.60%	-1.24%	-0.41%	-	-
Horiz. %	15.29%	13.12%	89.57%	82.02%	98.35%	99.59%	100.00%	-
P/NAPS	0.50	0.58	0.68	0.67	0.61	0.58	0.45	1.70%
YoY %	-13.79%	-14.71%	1.49%	9.84%	5.17%	28.89%	-	-
Horiz. %	111.11%	128.89%	151.11%	148.89%	135.56%	128.89%	100.00%	-

	31/03/15	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	25/02/14	28/02/13	24/02/12	23/02/11	25/02/10	26/02/09	-
Price	1.25	1.65	1.82	1.41	1.19	0.93	0.66	-
P/RPS	0.75	1.27	0.84	0.65	0.55	0.44	0.33	14.03%
YoY %	-40.94%	51.19%	29.23%	18.18%	25.00%	33.33%	-	-
Horiz. %	227.27%	384.85%	254.55%	196.97%	166.67%	133.33%	100.00%	-
P/EPS	12.68	24.81	3.12	6.89	6.20	6.51	8.07	7.49%
YoY %	-48.89%	695.19%	-54.72%	11.13%	-4.76%	-19.33%	-	-
Horiz. %	157.13%	307.43%	38.66%	85.38%	76.83%	80.67%	100.00%	-
EY	7.89	4.03	32.08	14.51	16.13	15.37	12.40	-6.97%
YoY %	95.78%	-87.44%	121.09%	-10.04%	4.94%	23.95%	-	-
Horiz. %	63.63%	32.50%	258.71%	117.02%	130.08%	123.95%	100.00%	-
DY	1.60	1.21	8.24	7.09	8.40	8.60	9.09	-24.26%
YoY %	32.23%	-85.32%	16.22%	-15.60%	-2.33%	-5.39%	-	-
Horiz. %	17.60%	13.31%	90.65%	78.00%	92.41%	94.61%	100.00%	-
P/NAPS	0.46	0.60	0.71	0.75	0.69	0.65	0.48	-0.67%
YoY %	-23.33%	-15.49%	-5.33%	8.70%	6.15%	35.42%	-	-
Horiz. %	95.83%	125.00%	147.92%	156.25%	143.75%	135.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos