[MCEHLDG] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
23-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -72.03%
YoY- -35.7%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 104,768 104,678 111,440 108,292 109,173 108,004 114,180 -5.58%
PBT 10,172 10,554 7,154 10,252 31,586 38,653 15,636 -24.97%
Tax -1,181 -694 -1,942 -2,252 -2,386 -2,356 -2,688 -42.29%
NP 8,991 9,860 5,212 8,000 29,200 36,297 12,948 -21.63%
-
NP to SH 9,113 9,830 5,306 8,056 28,800 35,836 13,056 -21.36%
-
Tax Rate 11.61% 6.58% 27.15% 21.97% 7.55% 6.10% 17.19% -
Total Cost 95,777 94,818 106,228 100,292 79,973 71,706 101,232 -3.63%
-
Net Worth 97,033 96,629 91,909 95,266 93,251 92,579 72,233 21.81%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 35 17 26 - 53 17 26 21.98%
Div Payout % 0.39% 0.18% 0.50% - 0.19% 0.05% 0.20% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 97,033 96,629 91,909 95,266 93,251 92,579 72,233 21.81%
NOSH 44,405 44,405 44,405 44,405 44,403 44,405 44,405 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 8.58% 9.42% 4.68% 7.39% 26.75% 33.61% 11.34% -
ROE 9.39% 10.17% 5.77% 8.46% 30.88% 38.71% 18.07% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 235.94 235.74 250.96 243.87 245.87 243.22 257.13 -5.58%
EPS 20.52 22.13 11.94 18.16 65.04 80.71 29.40 -21.36%
DPS 0.08 0.04 0.06 0.00 0.12 0.04 0.06 21.20%
NAPS 2.1852 2.1761 2.0698 2.1454 2.1001 2.0849 1.6267 21.81%
Adjusted Per Share Value based on latest NOSH - 44,405
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 84.78 84.70 90.17 87.63 88.34 87.39 92.39 -5.58%
EPS 7.37 7.95 4.29 6.52 23.30 29.00 10.56 -21.37%
DPS 0.03 0.01 0.02 0.00 0.04 0.01 0.02 31.13%
NAPS 0.7852 0.7819 0.7437 0.7709 0.7546 0.7491 0.5845 21.81%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.56 1.50 1.61 1.78 1.80 1.54 1.45 -
P/RPS 0.66 0.64 0.64 0.73 0.73 0.63 0.56 11.60%
P/EPS 7.60 6.78 13.47 9.81 2.78 1.91 4.93 33.55%
EY 13.16 14.76 7.42 10.19 36.03 52.40 20.28 -25.10%
DY 0.05 0.03 0.04 0.00 0.07 0.03 0.04 16.08%
P/NAPS 0.71 0.69 0.78 0.83 0.86 0.74 0.89 -14.01%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 26/06/14 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 -
Price 1.66 1.48 1.70 1.68 1.96 1.85 1.60 -
P/RPS 0.70 0.63 0.68 0.69 0.80 0.76 0.62 8.45%
P/EPS 8.09 6.69 14.23 9.26 3.02 2.29 5.44 30.38%
EY 12.36 14.96 7.03 10.80 33.09 43.62 18.38 -23.29%
DY 0.05 0.03 0.04 0.00 0.06 0.02 0.04 16.08%
P/NAPS 0.76 0.68 0.82 0.78 0.93 0.89 0.98 -15.62%

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