[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2002 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- 4.08%
YoY- 9.02%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 53,466 64,728 71,514 71,688 71,420 75,792 65,601 -12.71%
PBT 9,060 13,320 13,451 15,165 14,402 15,396 13,307 -22.55%
Tax -2,842 -4,728 -4,520 -3,930 -3,608 -3,796 -3,185 -7.29%
NP 6,218 8,592 8,931 11,234 10,794 11,600 10,122 -27.67%
-
NP to SH 6,218 8,592 8,931 11,234 10,794 11,600 10,122 -27.67%
-
Tax Rate 31.37% 35.50% 33.60% 25.91% 25.05% 24.66% 23.93% -
Total Cost 47,248 56,136 62,583 60,453 60,626 64,192 55,479 -10.12%
-
Net Worth 78,488 81,911 80,239 80,247 78,516 78,549 75,726 2.41%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 78,488 81,911 80,239 80,247 78,516 78,549 75,726 2.41%
NOSH 43,604 43,569 43,608 43,612 39,654 39,671 39,647 6.52%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 11.63% 13.27% 12.49% 15.67% 15.11% 15.31% 15.43% -
ROE 7.92% 10.49% 11.13% 14.00% 13.75% 14.77% 13.37% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 122.62 148.56 163.99 164.37 180.10 191.05 165.46 -18.06%
EPS 14.26 19.72 20.48 25.76 27.22 29.24 25.53 -32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.88 1.84 1.84 1.98 1.98 1.91 -3.86%
Adjusted Per Share Value based on latest NOSH - 43,582
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 43.27 52.39 57.88 58.02 57.80 61.34 53.09 -12.71%
EPS 5.03 6.95 7.23 9.09 8.74 9.39 8.19 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6352 0.6629 0.6494 0.6495 0.6355 0.6357 0.6129 2.40%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.92 2.10 2.28 2.80 2.35 1.61 1.69 -
P/RPS 1.57 1.41 1.39 1.70 1.30 0.84 1.02 33.20%
P/EPS 13.46 10.65 11.13 10.87 8.63 5.51 6.62 60.28%
EY 7.43 9.39 8.98 9.20 11.58 18.16 15.11 -37.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.24 1.52 1.19 0.81 0.88 13.87%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 30/12/02 24/09/02 27/06/02 29/03/02 28/12/01 20/09/01 -
Price 1.66 1.94 2.06 2.40 2.18 2.40 1.76 -
P/RPS 1.35 1.31 1.26 1.46 1.21 1.26 1.06 17.44%
P/EPS 11.64 9.84 10.06 9.32 8.01 8.21 6.89 41.71%
EY 8.59 10.16 9.94 10.73 12.49 12.18 14.51 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 1.12 1.30 1.10 1.21 0.92 0.00%

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
Post a Comment