[MCEHLDG] QoQ Annualized Quarter Result on 31-Oct-2001 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- 14.6%
YoY- 29.0%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 71,514 71,688 71,420 75,792 65,601 63,998 57,232 16.05%
PBT 13,451 15,165 14,402 15,396 13,307 14,548 11,136 13.45%
Tax -4,520 -3,930 -3,608 -3,796 -3,185 -4,242 -3,424 20.39%
NP 8,931 11,234 10,794 11,600 10,122 10,305 7,712 10.30%
-
NP to SH 8,931 11,234 10,794 11,600 10,122 10,305 7,712 10.30%
-
Tax Rate 33.60% 25.91% 25.05% 24.66% 23.93% 29.16% 30.75% -
Total Cost 62,583 60,453 60,626 64,192 55,479 53,693 49,520 16.94%
-
Net Worth 80,239 80,247 78,516 78,549 75,726 73,364 69,748 9.81%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 80,239 80,247 78,516 78,549 75,726 73,364 69,748 9.81%
NOSH 43,608 43,612 39,654 39,671 39,647 39,656 39,630 6.60%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 12.49% 15.67% 15.11% 15.31% 15.43% 16.10% 13.47% -
ROE 11.13% 14.00% 13.75% 14.77% 13.37% 14.05% 11.06% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 163.99 164.37 180.10 191.05 165.46 161.38 144.42 8.86%
EPS 20.48 25.76 27.22 29.24 25.53 25.99 19.46 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 1.98 1.98 1.91 1.85 1.76 3.01%
Adjusted Per Share Value based on latest NOSH - 39,671
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 57.88 58.02 57.80 61.34 53.09 51.80 46.32 16.06%
EPS 7.23 9.09 8.74 9.39 8.19 8.34 6.24 10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6494 0.6495 0.6355 0.6357 0.6129 0.5938 0.5645 9.81%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.28 2.80 2.35 1.61 1.69 1.50 1.97 -
P/RPS 1.39 1.70 1.30 0.84 1.02 0.93 1.36 1.46%
P/EPS 11.13 10.87 8.63 5.51 6.62 5.77 10.12 6.56%
EY 8.98 9.20 11.58 18.16 15.11 17.32 9.88 -6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.52 1.19 0.81 0.88 0.81 1.12 7.04%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 24/09/02 27/06/02 29/03/02 28/12/01 20/09/01 21/06/01 29/03/01 -
Price 2.06 2.40 2.18 2.40 1.76 1.48 1.36 -
P/RPS 1.26 1.46 1.21 1.26 1.06 0.92 0.94 21.63%
P/EPS 10.06 9.32 8.01 8.21 6.89 5.70 6.99 27.55%
EY 9.94 10.73 12.49 12.18 14.51 17.56 14.31 -21.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.30 1.10 1.21 0.92 0.80 0.77 28.46%

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