[MCEHLDG] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 19.3%
YoY- 3950.0%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 97,401 95,998 94,904 103,684 97,884 93,708 88,472 6.63%
PBT 10,877 10,140 9,752 12,661 10,856 9,286 8,248 20.31%
Tax -3,102 -3,122 -2,904 -3,277 -2,937 -2,496 -2,308 21.85%
NP 7,774 7,018 6,848 9,384 7,918 6,790 5,940 19.70%
-
NP to SH 7,836 7,128 7,076 9,396 7,876 6,800 5,928 20.50%
-
Tax Rate 28.52% 30.79% 29.78% 25.88% 27.05% 26.88% 27.98% -
Total Cost 89,626 88,980 88,056 94,300 89,965 86,918 82,532 5.66%
-
Net Worth 55,500 54,250 52,532 50,714 47,233 44,697 42,769 19.02%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 1,480 2,219 - - - - - -
Div Payout % 18.90% 31.13% - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 55,500 54,250 52,532 50,714 47,233 44,697 42,769 19.02%
NOSH 44,421 44,383 44,447 44,404 44,413 44,386 44,371 0.07%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 7.98% 7.31% 7.22% 9.05% 8.09% 7.25% 6.71% -
ROE 14.12% 13.14% 13.47% 18.53% 16.67% 15.21% 13.86% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 219.26 216.29 213.52 233.50 220.39 211.12 199.39 6.55%
EPS 17.64 16.06 15.92 21.16 17.73 15.32 13.36 20.41%
DPS 3.33 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2494 1.2223 1.1819 1.1421 1.0635 1.007 0.9639 18.93%
Adjusted Per Share Value based on latest NOSH - 44,389
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 78.83 77.70 76.81 83.92 79.22 75.84 71.60 6.64%
EPS 6.34 5.77 5.73 7.60 6.37 5.50 4.80 20.44%
DPS 1.20 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4492 0.4391 0.4252 0.4105 0.3823 0.3618 0.3462 19.01%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.74 0.73 0.75 0.55 0.62 0.41 0.40 -
P/RPS 0.34 0.34 0.35 0.24 0.28 0.19 0.20 42.57%
P/EPS 4.20 4.55 4.71 2.60 3.50 2.68 2.99 25.50%
EY 23.84 22.00 21.23 38.47 28.60 37.37 33.40 -20.18%
DY 4.50 6.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.63 0.48 0.58 0.41 0.41 27.54%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 29/03/11 20/12/10 28/09/10 29/06/10 25/03/10 23/12/09 -
Price 0.68 0.70 0.75 0.68 0.50 0.42 0.50 -
P/RPS 0.31 0.32 0.35 0.29 0.23 0.20 0.25 15.46%
P/EPS 3.85 4.36 4.71 3.21 2.82 2.74 3.74 1.95%
EY 25.94 22.94 21.23 31.12 35.47 36.48 26.72 -1.96%
DY 4.90 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.63 0.60 0.47 0.42 0.52 2.55%

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