[MCEHLDG] QoQ Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 2455.17%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 103,684 97,884 93,708 88,472 84,702 82,906 85,738 13.54%
PBT 12,661 10,856 9,286 8,248 348 1,964 4,318 105.26%
Tax -3,277 -2,937 -2,496 -2,308 -112 -204 -568 222.71%
NP 9,384 7,918 6,790 5,940 236 1,760 3,750 84.62%
-
NP to SH 9,396 7,876 6,800 5,928 232 1,750 3,724 85.64%
-
Tax Rate 25.88% 27.05% 26.88% 27.98% 32.18% 10.39% 13.15% -
Total Cost 94,300 89,965 86,918 82,532 84,466 81,146 81,988 9.80%
-
Net Worth 50,714 47,233 44,697 42,769 41,514 42,140 43,105 11.47%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 50,714 47,233 44,697 42,769 41,514 42,140 43,105 11.47%
NOSH 44,404 44,413 44,386 44,371 44,615 44,358 44,439 -0.05%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 9.05% 8.09% 7.25% 6.71% 0.28% 2.12% 4.37% -
ROE 18.53% 16.67% 15.21% 13.86% 0.56% 4.15% 8.64% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 233.50 220.39 211.12 199.39 189.85 186.90 192.93 13.60%
EPS 21.16 17.73 15.32 13.36 0.52 3.95 8.38 85.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1421 1.0635 1.007 0.9639 0.9305 0.95 0.97 11.53%
Adjusted Per Share Value based on latest NOSH - 44,371
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 83.90 79.21 75.83 71.59 68.54 67.09 69.38 13.54%
EPS 7.60 6.37 5.50 4.80 0.19 1.42 3.01 85.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4104 0.3822 0.3617 0.3461 0.3359 0.341 0.3488 11.48%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.55 0.62 0.41 0.40 0.34 0.39 0.45 -
P/RPS 0.24 0.28 0.19 0.20 0.18 0.21 0.23 2.88%
P/EPS 2.60 3.50 2.68 2.99 65.38 9.88 5.37 -38.42%
EY 38.47 28.60 37.37 33.40 1.53 10.12 18.62 62.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.41 0.41 0.37 0.41 0.46 2.88%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 25/03/10 23/12/09 29/09/09 24/06/09 25/03/09 -
Price 0.68 0.50 0.42 0.50 0.37 0.31 0.45 -
P/RPS 0.29 0.23 0.20 0.25 0.19 0.17 0.23 16.76%
P/EPS 3.21 2.82 2.74 3.74 71.15 7.85 5.37 -29.10%
EY 31.12 35.47 36.48 26.72 1.41 12.73 18.62 40.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.42 0.52 0.40 0.33 0.46 19.43%

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