[MWE] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

27-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 4.86%

YoY- 24.07%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	299,452	444,038	508,272	495,528	494,065	477,643	468,619	-7.18%
YoY %	-32.56%	-12.64%	2.57%	0.30%	3.44%	1.93%	-	-
Horiz. %	63.90%	94.75%	108.46%	105.74%	105.43%	101.93%	100.00%	-
PBT	22,495	142,089	61,940	52,799	49,981	23,951	47,322	-11.65%
YoY %	-84.17%	129.40%	17.31%	5.64%	108.68%	-49.39%	-	-
Horiz. %	47.54%	300.26%	130.89%	111.57%	105.62%	50.61%	100.00%	-
Tax	-5,228	-7,963	-13,356	-10,181	-11,397	-4,471	-7,425	-5.67%
YoY %	34.35%	40.38%	-31.19%	10.67%	-154.91%	39.78%	-	-
Horiz. %	70.41%	107.25%	179.88%	137.12%	153.49%	60.22%	100.00%	-
NP	17,267	134,126	48,584	42,618	38,584	19,480	39,897	-13.02%
YoY %	-87.13%	176.07%	14.00%	10.46%	98.07%	-51.17%	-	-
Horiz. %	43.28%	336.18%	121.77%	106.82%	96.71%	48.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,438	132,664	47,362	46,519	37,494	16,899	38,292	-14.04%
YoY %	-88.36%	180.11%	1.81%	24.07%	121.87%	-55.87%	-	-
Horiz. %	40.32%	346.45%	123.69%	121.48%	97.92%	44.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.24%	5.60%	21.56%	19.28%	22.80%	18.67%	15.69%	-
YoY %	315.00%	-74.03%	11.83%	-15.44%	22.12%	18.99%	-	-
Horiz. %	148.12%	35.69%	137.41%	122.88%	145.32%	118.99%	100.00%	-
Total Cost	282,185	309,912	459,688	452,910	455,481	458,163	428,722	-6.73%
YoY %	-8.95%	-32.58%	1.50%	-0.56%	-0.59%	6.87%	-	-
Horiz. %	65.82%	72.29%	107.22%	105.64%	106.24%	106.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	627,405	609,029	439,211	406,755	374,216	314,733	312,624	12.30%
YoY %	3.02%	38.66%	7.98%	8.70%	18.90%	0.67%	-	-
Horiz. %	200.69%	194.81%	140.49%	130.11%	119.70%	100.67%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	-	34,580	23,106	23,123	18,499	13,830	20,809	-
YoY %	-	49.66%	-0.07%	25.00%	33.76%	-33.54%	-	-
Horiz. %	-	166.18%	111.04%	111.12%	88.90%	66.46%	100.00%	-
Div Payout %	-	26.07%	48.79%	49.71%	49.34%	81.84%	54.34%	-
YoY %	-	-46.57%	-1.85%	0.75%	-39.71%	50.61%	-	-
Horiz. %	-	47.98%	89.79%	91.48%	90.80%	150.61%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	627,405	609,029	439,211	406,755	374,216	314,733	312,624	12.30%
YoY %	3.02%	38.66%	7.98%	8.70%	18.90%	0.67%	-	-
Horiz. %	200.69%	194.81%	140.49%	130.11%	119.70%	100.67%	100.00%	-
NOSH	230,663	230,693	231,163	231,111	230,997	231,422	231,573	-0.06%
YoY %	-0.01%	-0.20%	0.02%	0.05%	-0.18%	-0.07%	-	-
Horiz. %	99.61%	99.62%	99.82%	99.80%	99.75%	99.93%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	5.77%	30.21%	9.56%	8.60%	7.81%	4.08%	8.51%	-
YoY %	-80.90%	216.00%	11.16%	10.12%	91.42%	-52.06%	-	-
Horiz. %	67.80%	354.99%	112.34%	101.06%	91.77%	47.94%	100.00%	-
ROE	2.46%	21.78%	10.78%	11.44%	10.02%	5.37%	12.25%	-
YoY %	-88.71%	102.04%	-5.77%	14.17%	86.59%	-56.16%	-	-
Horiz. %	20.08%	177.80%	88.00%	93.39%	81.80%	43.84%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	129.82	192.48	219.88	214.41	213.88	206.39	202.36	-7.12%
YoY %	-32.55%	-12.46%	2.55%	0.25%	3.63%	1.99%	-	-
Horiz. %	64.15%	95.12%	108.66%	105.95%	105.69%	101.99%	100.00%	-
EPS	6.69	57.51	20.49	20.13	16.23	7.30	16.54	-13.99%
YoY %	-88.37%	180.67%	1.79%	24.03%	122.33%	-55.86%	-	-
Horiz. %	40.45%	347.70%	123.88%	121.70%	98.13%	44.14%	100.00%	-
DPS	0.00	15.00	10.00	10.00	8.00	6.00	9.00	-
YoY %	0.00%	50.00%	0.00%	25.00%	33.33%	-33.33%	-	-
Horiz. %	0.00%	166.67%	111.11%	111.11%	88.89%	66.67%	100.00%	-
NAPS	2.72	2.64	1.90	1.76	1.62	1.36	1.35	12.37%
YoY %	3.03%	38.95%	7.95%	8.64%	19.12%	0.74%	-	-
Horiz. %	201.48%	195.56%	140.74%	130.37%	120.00%	100.74%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 231,111
RPS	129.32	191.76	219.50	214.00	213.36	206.27	202.38	-7.18%
YoY %	-32.56%	-12.64%	2.57%	0.30%	3.44%	1.92%	-	-
Horiz. %	63.90%	94.75%	108.46%	105.74%	105.43%	101.92%	100.00%	-
EPS	6.67	57.29	20.45	20.09	16.19	7.30	16.54	-14.04%
YoY %	-88.36%	180.15%	1.79%	24.09%	121.78%	-55.86%	-	-
Horiz. %	40.33%	346.37%	123.64%	121.46%	97.88%	44.14%	100.00%	-
DPS	0.00	14.93	9.98	9.99	7.99	5.97	8.99	-
YoY %	0.00%	49.60%	-0.10%	25.03%	33.84%	-33.59%	-	-
Horiz. %	0.00%	166.07%	111.01%	111.12%	88.88%	66.41%	100.00%	-
NAPS	2.7095	2.6301	1.8968	1.7566	1.6161	1.3592	1.3501	12.30%
YoY %	3.02%	38.66%	7.98%	8.69%	18.90%	0.67%	-	-
Horiz. %	200.69%	194.81%	140.49%	130.11%	119.70%	100.67%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.55	1.78	1.43	1.23	1.03	0.74	0.91	-
P/RPS	1.19	0.92	0.65	0.57	0.48	0.36	0.45	17.58%
YoY %	29.35%	41.54%	14.04%	18.75%	33.33%	-20.00%	-	-
Horiz. %	264.44%	204.44%	144.44%	126.67%	106.67%	80.00%	100.00%	-
P/EPS	23.16	3.10	6.98	6.11	6.35	10.13	5.50	27.06%
YoY %	647.10%	-55.59%	14.24%	-3.78%	-37.31%	84.18%	-	-
Horiz. %	421.09%	56.36%	126.91%	111.09%	115.45%	184.18%	100.00%	-
EY	4.32	32.31	14.33	16.36	15.76	9.87	18.17	-21.28%
YoY %	-86.63%	125.47%	-12.41%	3.81%	59.68%	-45.68%	-	-
Horiz. %	23.78%	177.82%	78.87%	90.04%	86.74%	54.32%	100.00%	-
DY	0.00	8.43	6.99	8.13	7.77	8.11	9.89	-
YoY %	0.00%	20.60%	-14.02%	4.63%	-4.19%	-18.00%	-	-
Horiz. %	0.00%	85.24%	70.68%	82.20%	78.56%	82.00%	100.00%	-
P/NAPS	0.57	0.67	0.75	0.70	0.64	0.54	0.67	-2.65%
YoY %	-14.93%	-10.67%	7.14%	9.38%	18.52%	-19.40%	-	-
Horiz. %	85.07%	100.00%	111.94%	104.48%	95.52%	80.60%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	23/05/13	25/05/12	27/05/11	26/05/10	27/05/09	29/05/08	-
Price	1.63	2.00	1.50	1.33	0.94	0.80	0.99	-
P/RPS	1.26	1.04	0.68	0.62	0.44	0.39	0.49	17.03%
YoY %	21.15%	52.94%	9.68%	40.91%	12.82%	-20.41%	-	-
Horiz. %	257.14%	212.24%	138.78%	126.53%	89.80%	79.59%	100.00%	-
P/EPS	24.35	3.48	7.32	6.61	5.79	10.96	5.99	26.31%
YoY %	599.71%	-52.46%	10.74%	14.16%	-47.17%	82.97%	-	-
Horiz. %	406.51%	58.10%	122.20%	110.35%	96.66%	182.97%	100.00%	-
EY	4.11	28.75	13.66	15.13	17.27	9.13	16.70	-20.82%
YoY %	-85.70%	110.47%	-9.72%	-12.39%	89.16%	-45.33%	-	-
Horiz. %	24.61%	172.16%	81.80%	90.60%	103.41%	54.67%	100.00%	-
DY	0.00	7.50	6.67	7.52	8.51	7.50	9.09	-
YoY %	0.00%	12.44%	-11.30%	-11.63%	13.47%	-17.49%	-	-
Horiz. %	0.00%	82.51%	73.38%	82.73%	93.62%	82.51%	100.00%	-
P/NAPS	0.60	0.76	0.79	0.76	0.58	0.59	0.73	-3.21%
YoY %	-21.05%	-3.80%	3.95%	31.03%	-1.69%	-19.18%	-	-
Horiz. %	82.19%	104.11%	108.22%	104.11%	79.45%	80.82%	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

Latest Videos