[MWE] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 400.28%
YoY- 355.24%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 262,849 255,284 260,967 301,117 225,513 371,701 365,026 -5.11%
PBT 12,466 14,687 1,497 10,231 5,297 46,707 46,384 -18.93%
Tax -3,421 -3,708 -5,912 -5,530 -4,260 -10,287 -9,538 -15.11%
NP 9,045 10,979 -4,415 4,701 1,037 36,420 36,846 -20.10%
-
NP to SH 8,523 10,651 -4,173 3,970 595 34,754 36,326 -20.68%
-
Tax Rate 27.44% 25.25% 394.92% 54.05% 80.42% 22.02% 20.56% -
Total Cost 253,804 244,305 265,382 296,416 224,476 335,281 328,180 -4.02%
-
Net Worth 637,750 550,476 604,047 611,656 611,019 497,146 416,211 7.05%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 13,873 11,561 -
Div Payout % - - - - - 39.92% 31.83% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 637,750 550,476 604,047 611,656 611,019 497,146 416,211 7.05%
NOSH 231,559 231,559 230,552 230,813 228,846 231,230 231,228 0.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.44% 4.30% -1.69% 1.56% 0.46% 9.80% 10.09% -
ROE 1.34% 1.93% -0.69% 0.65% 0.10% 6.99% 8.73% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 114.17 110.84 113.19 130.46 98.54 160.75 157.86 -5.04%
EPS 3.70 4.63 -1.81 1.72 0.26 15.03 15.71 -20.63%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 2.77 2.39 2.62 2.65 2.67 2.15 1.80 7.13%
Adjusted Per Share Value based on latest NOSH - 231,559
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.51 110.25 112.70 130.04 97.39 160.52 157.64 -5.11%
EPS 3.68 4.60 -1.80 1.71 0.26 15.01 15.69 -20.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.99 4.99 -
NAPS 2.7542 2.3773 2.6086 2.6415 2.6387 2.147 1.7974 7.05%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 -
Price 1.30 1.28 1.52 1.45 1.72 1.60 1.13 -
P/RPS 1.14 1.15 1.34 0.00 1.75 1.00 0.72 7.62%
P/EPS 35.12 27.68 -83.98 0.00 661.54 10.65 7.19 28.84%
EY 2.85 3.61 -1.19 0.00 0.15 9.39 13.90 -22.37%
DY 0.00 0.00 0.00 0.00 0.00 3.75 4.42 -
P/NAPS 0.47 0.54 0.58 0.73 0.64 0.74 0.63 -4.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 CAGR
Date 26/02/18 22/02/17 24/02/16 26/02/15 15/11/13 21/11/12 10/11/11 -
Price 1.29 1.33 1.48 1.41 1.78 1.76 1.23 -
P/RPS 1.13 1.20 1.31 0.00 1.81 1.09 0.78 6.10%
P/EPS 34.85 28.76 -81.77 0.00 684.62 11.71 7.83 26.94%
EY 2.87 3.48 -1.22 0.00 0.15 8.54 12.77 -21.22%
DY 0.00 0.00 0.00 0.00 0.00 3.41 4.07 -
P/NAPS 0.47 0.56 0.56 0.71 0.67 0.82 0.68 -5.73%

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