[MCEHLDG] QoQ Quarter Result on 31-Jan-2012 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -31.59%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 29,944 30,996 26,192 25,282 28,621 28,584 25,052 12.56%
PBT 3,962 4,580 2,818 2,882 4,428 3,579 3,088 17.98%
Tax -873 -1,118 -795 -725 -1,285 -838 -766 9.06%
NP 3,089 3,462 2,023 2,157 3,143 2,741 2,322 20.85%
-
NP to SH 3,132 3,501 2,057 2,176 3,181 2,773 2,313 22.28%
-
Tax Rate 22.03% 24.41% 28.21% 25.16% 29.02% 23.41% 24.81% -
Total Cost 26,855 27,534 24,169 23,125 25,478 25,843 22,730 11.70%
-
Net Worth 70,168 67,015 64,641 62,547 61,474 58,317 55,467 16.88%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 13 - 13 - 1,110 - -
Div Payout % - 0.38% - 0.61% - 40.06% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 70,168 67,015 64,641 62,547 61,474 58,317 55,467 16.88%
NOSH 44,405 44,390 44,430 44,410 44,415 44,439 44,395 0.01%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.32% 11.17% 7.72% 8.53% 10.98% 9.59% 9.27% -
ROE 4.46% 5.22% 3.18% 3.48% 5.17% 4.76% 4.17% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 67.43 69.83 58.95 56.93 64.44 64.32 56.43 12.54%
EPS 7.05 7.88 4.63 4.90 7.16 6.24 5.21 22.22%
DPS 0.00 0.03 0.00 0.03 0.00 2.50 0.00 -
NAPS 1.5802 1.5097 1.4549 1.4084 1.3841 1.3123 1.2494 16.86%
Adjusted Per Share Value based on latest NOSH - 44,410
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 24.23 25.08 21.19 20.46 23.16 23.13 20.27 12.57%
EPS 2.53 2.83 1.66 1.76 2.57 2.24 1.87 22.21%
DPS 0.00 0.01 0.00 0.01 0.00 0.90 0.00 -
NAPS 0.5678 0.5423 0.5231 0.5061 0.4974 0.4719 0.4488 16.89%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.39 1.22 1.09 1.14 0.67 0.69 0.74 -
P/RPS 2.06 1.75 1.85 2.00 1.04 1.07 1.31 35.04%
P/EPS 19.71 15.47 23.54 23.27 9.35 11.06 14.20 24.30%
EY 5.07 6.46 4.25 4.30 10.69 9.04 7.04 -19.57%
DY 0.00 0.02 0.00 0.03 0.00 3.62 0.00 -
P/NAPS 0.88 0.81 0.75 0.81 0.48 0.53 0.59 30.38%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 30/09/11 30/06/11 -
Price 1.35 1.39 1.18 1.28 0.67 0.60 0.68 -
P/RPS 2.00 1.99 2.00 2.25 1.04 0.93 1.21 39.58%
P/EPS 19.14 17.62 25.49 26.12 9.35 9.62 13.05 28.93%
EY 5.22 5.67 3.92 3.83 10.69 10.40 7.66 -22.47%
DY 0.00 0.02 0.00 0.02 0.00 4.17 0.00 -
P/NAPS 0.85 0.92 0.81 0.91 0.48 0.46 0.54 35.13%

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