[MWE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.79%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 340,436 291,942 383,103 506,981 513,016 484,442 479,122 -5.31%
PBT -33,592 33,746 137,757 61,620 54,398 52,605 24,478 -
Tax -8,225 -3,766 -5,883 -13,427 -11,311 -10,793 -5,184 7.65%
NP -41,817 29,980 131,874 48,193 43,087 41,812 19,294 -
-
NP to SH -43,432 28,641 130,113 46,986 46,773 41,731 16,552 -
-
Tax Rate - 11.16% 4.27% 21.79% 20.79% 20.52% 21.18% -
Total Cost 382,253 261,962 251,229 458,788 469,929 442,630 459,828 -2.91%
-
Net Worth 557,214 656,904 612,264 487,409 455,309 376,735 323,265 9.09%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,605 4,605 20,720 36,966 23,123 18,499 13,830 -16.12%
Div Payout % 0.00% 16.08% 15.93% 78.68% 49.44% 44.33% 83.56% -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 557,214 656,904 612,264 487,409 455,309 376,735 323,265 9.09%
NOSH 230,253 231,304 230,174 231,000 231,121 231,126 230,903 -0.04%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -12.28% 10.27% 34.42% 9.51% 8.40% 8.63% 4.03% -
ROE -7.79% 4.36% 21.25% 9.64% 10.27% 11.08% 5.12% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 147.85 126.22 166.44 219.47 221.97 209.60 207.50 -5.27%
EPS -18.86 12.38 56.53 20.34 20.24 18.06 7.17 -
DPS 2.00 2.00 9.00 16.00 10.00 8.00 6.00 -16.10%
NAPS 2.42 2.84 2.66 2.11 1.97 1.63 1.40 9.14%
Adjusted Per Share Value based on latest NOSH - 231,000
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 147.02 126.08 165.45 218.94 221.55 209.21 206.91 -5.31%
EPS -18.76 12.37 56.19 20.29 20.20 18.02 7.15 -
DPS 1.99 1.99 8.95 15.96 9.99 7.99 5.97 -16.10%
NAPS 2.4064 2.8369 2.6441 2.1049 1.9663 1.627 1.396 9.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.20 1.56 1.84 1.49 1.36 0.97 0.76 -
P/RPS 0.81 1.24 1.11 0.68 0.61 0.46 0.37 13.34%
P/EPS -6.36 12.60 3.26 7.33 6.72 5.37 10.60 -
EY -15.72 7.94 30.72 13.65 14.88 18.61 9.43 -
DY 1.67 1.28 4.89 10.74 7.35 8.25 7.89 -21.98%
P/NAPS 0.50 0.55 0.69 0.71 0.69 0.60 0.54 -1.22%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/11/15 27/11/14 23/08/13 16/08/12 25/08/11 26/08/10 20/08/09 -
Price 1.38 1.50 1.80 1.66 1.19 0.99 0.79 -
P/RPS 0.93 1.19 1.08 0.76 0.54 0.47 0.38 15.38%
P/EPS -7.32 12.11 3.18 8.16 5.88 5.48 11.02 -
EY -13.67 8.25 31.40 12.25 17.01 18.24 9.07 -
DY 1.45 1.33 5.00 9.64 8.40 8.08 7.59 -23.25%
P/NAPS 0.57 0.53 0.68 0.79 0.60 0.61 0.56 0.28%

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