[MWE] YoY 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
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 255,284 260,967 301,117 225,513 371,701 365,026 345,685 -4.72%
PBT 14,687 1,497 10,231 5,297 46,707 46,384 41,549 -15.31%
Tax -3,708 -5,912 -5,530 -4,260 -10,287 -9,538 -8,010 -11.58%
NP 10,979 -4,415 4,701 1,037 36,420 36,846 33,539 -16.34%
-
NP to SH 10,651 -4,173 3,970 595 34,754 36,326 33,518 -16.74%
-
Tax Rate 25.25% 394.92% 54.05% 80.42% 22.02% 20.56% 19.28% -
Total Cost 244,305 265,382 296,416 224,476 335,281 328,180 312,146 -3.84%
-
Net Worth 550,476 604,047 611,656 611,019 497,146 416,211 383,723 5.93%
Dividend
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 13,873 11,561 11,557 -
Div Payout % - - - - 39.92% 31.83% 34.48% -
Equity
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 550,476 604,047 611,656 611,019 497,146 416,211 383,723 5.93%
NOSH 231,559 230,552 230,813 228,846 231,230 231,228 231,158 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.30% -1.69% 1.56% 0.46% 9.80% 10.09% 9.70% -
ROE 1.93% -0.69% 0.65% 0.10% 6.99% 8.73% 8.73% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.84 113.19 130.46 98.54 160.75 157.86 149.54 -4.67%
EPS 4.63 -1.81 1.72 0.26 15.03 15.71 14.50 -16.67%
DPS 0.00 0.00 0.00 0.00 6.00 5.00 5.00 -
NAPS 2.39 2.62 2.65 2.67 2.15 1.80 1.66 5.99%
Adjusted Per Share Value based on latest NOSH - 230,415
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.25 112.70 130.04 97.39 160.52 157.64 149.29 -4.72%
EPS 4.60 -1.80 1.71 0.26 15.01 15.69 14.47 -16.73%
DPS 0.00 0.00 0.00 0.00 5.99 4.99 4.99 -
NAPS 2.3773 2.6086 2.6415 2.6387 2.147 1.7974 1.6571 5.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.28 1.52 1.45 1.72 1.60 1.13 1.03 -
P/RPS 1.15 1.34 0.00 1.75 1.00 0.72 0.69 8.50%
P/EPS 27.68 -83.98 0.00 661.54 10.65 7.19 7.10 24.28%
EY 3.61 -1.19 0.00 0.15 9.39 13.90 14.08 -19.54%
DY 0.00 0.00 0.00 0.00 3.75 4.42 4.85 -
P/NAPS 0.54 0.58 0.73 0.64 0.74 0.63 0.62 -2.18%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/02/17 24/02/16 26/02/15 15/11/13 21/11/12 10/11/11 18/11/10 -
Price 1.33 1.48 1.41 1.78 1.76 1.23 1.04 -
P/RPS 1.20 1.31 0.00 1.81 1.09 0.78 0.70 8.99%
P/EPS 28.76 -81.77 0.00 684.62 11.71 7.83 7.17 24.85%
EY 3.48 -1.22 0.00 0.15 8.54 12.77 13.94 -19.88%
DY 0.00 0.00 0.00 0.00 3.41 4.07 4.81 -
P/NAPS 0.56 0.56 0.71 0.67 0.82 0.68 0.63 -1.86%

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