[MCEHLDG] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 47.23%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 81,003 57,090 29,944 111,091 80,095 53,903 28,621 100.21%
PBT 28,990 7,818 3,962 14,708 10,128 7,310 4,428 250.36%
Tax -1,767 -1,344 -873 -3,922 -2,805 -2,010 -1,285 23.68%
NP 27,223 6,474 3,089 10,786 7,323 5,300 3,143 322.31%
-
NP to SH 26,877 6,528 3,132 10,916 7,414 5,357 3,181 315.37%
-
Tax Rate 6.10% 17.19% 22.03% 26.67% 27.70% 27.50% 29.02% -
Total Cost 53,780 50,616 26,855 100,305 72,772 48,603 25,478 64.62%
-
Net Worth 92,579 72,233 70,168 67,043 64,623 62,551 61,474 31.41%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 13 13 - 26 13 13 - -
Div Payout % 0.05% 0.20% - 0.24% 0.18% 0.25% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 92,579 72,233 70,168 67,043 64,623 62,551 61,474 31.41%
NOSH 44,405 44,405 44,405 44,408 44,417 44,413 44,415 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 33.61% 11.34% 10.32% 9.71% 9.14% 9.83% 10.98% -
ROE 29.03% 9.04% 4.46% 16.28% 11.47% 8.56% 5.17% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 182.42 128.57 67.43 250.16 180.32 121.37 64.44 100.24%
EPS 60.53 14.70 7.05 24.58 16.70 12.06 7.16 315.53%
DPS 0.03 0.03 0.00 0.06 0.03 0.03 0.00 -
NAPS 2.0849 1.6267 1.5802 1.5097 1.4549 1.4084 1.3841 31.43%
Adjusted Per Share Value based on latest NOSH - 44,390
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 65.56 46.21 24.23 89.91 64.82 43.63 23.16 100.23%
EPS 21.75 5.28 2.53 8.83 6.00 4.34 2.57 315.83%
DPS 0.01 0.01 0.00 0.02 0.01 0.01 0.00 -
NAPS 0.7493 0.5846 0.5679 0.5426 0.523 0.5063 0.4975 31.42%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.54 1.45 1.39 1.22 1.09 1.14 0.67 -
P/RPS 0.84 1.13 2.06 0.49 0.60 0.94 1.04 -13.28%
P/EPS 2.54 9.86 19.71 4.96 6.53 9.45 9.35 -58.08%
EY 39.30 10.14 5.07 20.15 15.31 10.58 10.69 138.38%
DY 0.02 0.02 0.00 0.05 0.03 0.03 0.00 -
P/NAPS 0.74 0.89 0.88 0.81 0.75 0.81 0.48 33.48%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 -
Price 1.85 1.60 1.35 1.39 1.18 1.28 0.67 -
P/RPS 1.01 1.24 2.00 0.56 0.65 1.05 1.04 -1.93%
P/EPS 3.06 10.88 19.14 5.65 7.07 10.61 9.35 -52.54%
EY 32.72 9.19 5.22 17.68 14.15 9.42 10.69 110.95%
DY 0.02 0.02 0.00 0.04 0.03 0.02 0.00 -
P/NAPS 0.89 0.98 0.85 0.92 0.81 0.91 0.48 50.98%

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