[MCEHLDG] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -81.17%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 101,635 73,051 47,999 23,726 103,684 73,413 46,854 67.80%
PBT 11,737 8,158 5,070 2,438 12,661 8,142 4,643 85.88%
Tax -3,165 -2,327 -1,561 -726 -3,277 -2,203 -1,248 86.28%
NP 8,572 5,831 3,509 1,712 9,384 5,939 3,395 85.73%
-
NP to SH 8,650 5,877 3,564 1,769 9,396 5,907 3,400 86.68%
-
Tax Rate 26.97% 28.52% 30.79% 29.78% 25.88% 27.06% 26.88% -
Total Cost 93,063 67,220 44,490 22,014 94,300 67,474 43,459 66.36%
-
Net Worth 58,272 55,500 54,250 52,532 50,714 47,233 44,697 19.39%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 2,220 1,110 1,109 - - - - -
Div Payout % 25.67% 18.90% 31.13% - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 58,272 55,500 54,250 52,532 50,714 47,233 44,697 19.39%
NOSH 44,404 44,421 44,383 44,447 44,404 44,413 44,386 0.02%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.43% 7.98% 7.31% 7.22% 9.05% 8.09% 7.25% -
ROE 14.84% 10.59% 6.57% 3.37% 18.53% 12.51% 7.61% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 228.88 164.45 108.15 53.38 233.50 165.29 105.56 67.75%
EPS 19.48 13.23 8.03 3.98 21.16 13.30 7.66 86.63%
DPS 5.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.3123 1.2494 1.2223 1.1819 1.1421 1.0635 1.007 19.36%
Adjusted Per Share Value based on latest NOSH - 44,447
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 82.26 59.12 38.85 19.20 83.92 59.42 37.92 67.81%
EPS 7.00 4.76 2.88 1.43 7.60 4.78 2.75 86.74%
DPS 1.80 0.90 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.4716 0.4492 0.4391 0.4252 0.4105 0.3823 0.3618 19.38%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.69 0.74 0.73 0.75 0.55 0.62 0.41 -
P/RPS 0.30 0.45 0.68 1.41 0.24 0.38 0.39 -16.08%
P/EPS 3.54 5.59 9.09 18.84 2.60 4.66 5.35 -24.12%
EY 28.23 17.88 11.00 5.31 38.47 21.45 18.68 31.79%
DY 7.25 3.38 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.63 0.48 0.58 0.41 18.72%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 30/06/11 29/03/11 20/12/10 28/09/10 29/06/10 25/03/10 -
Price 0.60 0.68 0.70 0.75 0.68 0.50 0.42 -
P/RPS 0.26 0.41 0.65 1.41 0.29 0.30 0.40 -25.02%
P/EPS 3.08 5.14 8.72 18.84 3.21 3.76 5.48 -31.96%
EY 32.47 19.46 11.47 5.31 31.12 26.60 18.24 47.03%
DY 8.33 3.68 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.57 0.63 0.60 0.47 0.42 6.27%

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