[MCEHLDG] QoQ 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- -49.3%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 28,584 25,052 24,273 23,726 30,271 26,559 24,736 10.14%
PBT 3,579 3,088 2,632 2,438 4,519 3,499 2,581 24.42%
Tax -838 -766 -835 -726 -1,074 -955 -671 16.01%
NP 2,741 2,322 1,797 1,712 3,445 2,544 1,910 27.31%
-
NP to SH 2,773 2,313 1,795 1,769 3,489 2,507 1,918 27.94%
-
Tax Rate 23.41% 24.81% 31.72% 29.78% 23.77% 27.29% 26.00% -
Total Cost 25,843 22,730 22,476 22,014 26,826 24,015 22,826 8.65%
-
Net Worth 58,317 55,467 54,307 52,532 50,697 47,189 44,708 19.44%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 1,110 - 1,110 - - - - -
Div Payout % 40.06% - 61.88% - - - - -
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 58,317 55,467 54,307 52,532 50,697 47,189 44,708 19.44%
NOSH 44,439 44,395 44,430 44,447 44,389 44,371 44,398 0.06%
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 9.59% 9.27% 7.40% 7.22% 11.38% 9.58% 7.72% -
ROE 4.76% 4.17% 3.31% 3.37% 6.88% 5.31% 4.29% -
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 64.32 56.43 54.63 53.38 68.19 59.86 55.71 10.08%
EPS 6.24 5.21 4.04 3.98 7.86 5.65 4.32 27.86%
DPS 2.50 0.00 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 23.13 20.27 19.64 19.20 24.49 21.49 20.02 10.13%
EPS 2.24 1.87 1.45 1.43 2.82 2.03 1.55 27.90%
DPS 0.90 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.4719 0.4488 0.4394 0.4251 0.4102 0.3818 0.3618 19.43%
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 1.07 1.31 1.34 1.41 0.81 1.04 0.74 27.95%
P/EPS 11.06 14.20 18.07 18.84 7.00 10.97 9.49 10.77%
EY 9.04 7.04 5.53 5.31 14.29 9.11 10.54 -9.75%
DY 3.62 0.00 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 0.93 1.21 1.28 1.41 1.00 0.84 0.75 15.46%
P/EPS 9.62 13.05 17.33 18.84 8.65 8.85 9.72 -0.68%
EY 10.40 7.66 5.77 5.31 11.56 11.30 10.29 0.71%
DY 4.17 0.00 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