[MCEHLDG] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -19.63%
YoY- 163.83%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 104,678 111,440 108,292 109,173 108,004 114,180 119,776 -8.61%
PBT 10,554 7,154 10,252 31,586 38,653 15,636 15,848 -23.79%
Tax -694 -1,942 -2,252 -2,386 -2,356 -2,688 -3,492 -66.04%
NP 9,860 5,212 8,000 29,200 36,297 12,948 12,356 -14.00%
-
NP to SH 9,830 5,306 8,056 28,800 35,836 13,056 12,528 -14.96%
-
Tax Rate 6.58% 27.15% 21.97% 7.55% 6.10% 17.19% 22.03% -
Total Cost 94,818 106,228 100,292 79,973 71,706 101,232 107,420 -8.00%
-
Net Worth 96,629 91,909 95,266 93,251 92,579 72,233 70,168 23.85%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 17 26 - 53 17 26 - -
Div Payout % 0.18% 0.50% - 0.19% 0.05% 0.20% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 96,629 91,909 95,266 93,251 92,579 72,233 70,168 23.85%
NOSH 44,405 44,405 44,405 44,403 44,405 44,405 44,405 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.42% 4.68% 7.39% 26.75% 33.61% 11.34% 10.32% -
ROE 10.17% 5.77% 8.46% 30.88% 38.71% 18.07% 17.85% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 235.74 250.96 243.87 245.87 243.22 257.13 269.74 -8.61%
EPS 22.13 11.94 18.16 65.04 80.71 29.40 28.20 -14.95%
DPS 0.04 0.06 0.00 0.12 0.04 0.06 0.00 -
NAPS 2.1761 2.0698 2.1454 2.1001 2.0849 1.6267 1.5802 23.85%
Adjusted Per Share Value based on latest NOSH - 44,405
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 84.70 90.17 87.63 88.34 87.39 92.39 96.92 -8.61%
EPS 7.95 4.29 6.52 23.30 29.00 10.56 10.14 -15.01%
DPS 0.01 0.02 0.00 0.04 0.01 0.02 0.00 -
NAPS 0.7819 0.7437 0.7709 0.7546 0.7491 0.5845 0.5678 23.84%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.50 1.61 1.78 1.80 1.54 1.45 1.39 -
P/RPS 0.64 0.64 0.73 0.73 0.63 0.56 0.52 14.89%
P/EPS 6.78 13.47 9.81 2.78 1.91 4.93 4.93 23.73%
EY 14.76 7.42 10.19 36.03 52.40 20.28 20.30 -19.18%
DY 0.03 0.04 0.00 0.07 0.03 0.04 0.00 -
P/NAPS 0.69 0.78 0.83 0.86 0.74 0.89 0.88 -15.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 -
Price 1.48 1.70 1.68 1.96 1.85 1.60 1.35 -
P/RPS 0.63 0.68 0.69 0.80 0.76 0.62 0.50 16.70%
P/EPS 6.69 14.23 9.26 3.02 2.29 5.44 4.79 25.02%
EY 14.96 7.03 10.80 33.09 43.62 18.38 20.90 -20.03%
DY 0.03 0.04 0.00 0.06 0.02 0.04 0.00 -
P/NAPS 0.68 0.82 0.78 0.93 0.89 0.98 0.85 -13.85%

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