[MCEHLDG] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -63.23%
YoY- 79.82%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 111,091 80,095 53,903 28,621 101,635 73,051 47,999 75.05%
PBT 14,708 10,128 7,310 4,428 11,737 8,158 5,070 103.53%
Tax -3,922 -2,805 -2,010 -1,285 -3,165 -2,327 -1,561 84.91%
NP 10,786 7,323 5,300 3,143 8,572 5,831 3,509 111.55%
-
NP to SH 10,916 7,414 5,357 3,181 8,650 5,877 3,564 111.04%
-
Tax Rate 26.67% 27.70% 27.50% 29.02% 26.97% 28.52% 30.79% -
Total Cost 100,305 72,772 48,603 25,478 93,063 67,220 44,490 72.02%
-
Net Worth 67,043 64,623 62,551 61,474 58,272 55,500 54,250 15.17%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 26 13 13 - 2,220 1,110 1,109 -91.82%
Div Payout % 0.24% 0.18% 0.25% - 25.67% 18.90% 31.13% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 67,043 64,623 62,551 61,474 58,272 55,500 54,250 15.17%
NOSH 44,408 44,417 44,413 44,415 44,404 44,421 44,383 0.03%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.71% 9.14% 9.83% 10.98% 8.43% 7.98% 7.31% -
ROE 16.28% 11.47% 8.56% 5.17% 14.84% 10.59% 6.57% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 250.16 180.32 121.37 64.44 228.88 164.45 108.15 74.99%
EPS 24.58 16.70 12.06 7.16 19.48 13.23 8.03 110.96%
DPS 0.06 0.03 0.03 0.00 5.00 2.50 2.50 -91.69%
NAPS 1.5097 1.4549 1.4084 1.3841 1.3123 1.2494 1.2223 15.13%
Adjusted Per Share Value based on latest NOSH - 44,415
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 89.91 64.82 43.63 23.16 82.26 59.12 38.85 75.05%
EPS 8.83 6.00 4.34 2.57 7.00 4.76 2.88 111.19%
DPS 0.02 0.01 0.01 0.00 1.80 0.90 0.90 -92.11%
NAPS 0.5426 0.523 0.5063 0.4975 0.4716 0.4492 0.4391 15.16%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.22 1.09 1.14 0.67 0.69 0.74 0.73 -
P/RPS 0.49 0.60 0.94 1.04 0.30 0.45 0.68 -19.64%
P/EPS 4.96 6.53 9.45 9.35 3.54 5.59 9.09 -33.24%
EY 20.15 15.31 10.58 10.69 28.23 17.88 11.00 49.76%
DY 0.05 0.03 0.03 0.00 7.25 3.38 3.42 -94.03%
P/NAPS 0.81 0.75 0.81 0.48 0.53 0.59 0.60 22.17%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 24/09/12 28/06/12 27/03/12 27/12/11 30/09/11 30/06/11 29/03/11 -
Price 1.39 1.18 1.28 0.67 0.60 0.68 0.70 -
P/RPS 0.56 0.65 1.05 1.04 0.26 0.41 0.65 -9.46%
P/EPS 5.65 7.07 10.61 9.35 3.08 5.14 8.72 -25.14%
EY 17.68 14.15 9.42 10.69 32.47 19.46 11.47 33.47%
DY 0.04 0.03 0.02 0.00 8.33 3.68 3.57 -95.00%
P/NAPS 0.92 0.81 0.91 0.48 0.46 0.54 0.57 37.63%

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