[MCEHLDG] QoQ 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- 14.71%
YoY- 79.82%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 30,996 26,192 25,282 28,621 28,584 25,052 24,273 17.72%
PBT 4,580 2,818 2,882 4,428 3,579 3,088 2,632 44.72%
Tax -1,118 -795 -725 -1,285 -838 -766 -835 21.50%
NP 3,462 2,023 2,157 3,143 2,741 2,322 1,797 54.89%
-
NP to SH 3,501 2,057 2,176 3,181 2,773 2,313 1,795 56.16%
-
Tax Rate 24.41% 28.21% 25.16% 29.02% 23.41% 24.81% 31.72% -
Total Cost 27,534 24,169 23,125 25,478 25,843 22,730 22,476 14.50%
-
Net Worth 67,015 64,641 62,547 61,474 58,317 55,467 54,307 15.06%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 13 - 13 - 1,110 - 1,110 -94.85%
Div Payout % 0.38% - 0.61% - 40.06% - 61.88% -
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 67,015 64,641 62,547 61,474 58,317 55,467 54,307 15.06%
NOSH 44,390 44,430 44,410 44,415 44,439 44,395 44,430 -0.06%
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 11.17% 7.72% 8.53% 10.98% 9.59% 9.27% 7.40% -
ROE 5.22% 3.18% 3.48% 5.17% 4.76% 4.17% 3.31% -
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 69.83 58.95 56.93 64.44 64.32 56.43 54.63 17.79%
EPS 7.88 4.63 4.90 7.16 6.24 5.21 4.04 56.17%
DPS 0.03 0.00 0.03 0.00 2.50 0.00 2.50 -94.77%
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 25.08 21.19 20.46 23.16 23.13 20.27 19.64 17.72%
EPS 2.83 1.66 1.76 2.57 2.24 1.87 1.45 56.23%
DPS 0.01 0.00 0.01 0.00 0.90 0.00 0.90 -95.03%
NAPS 0.5423 0.5231 0.5061 0.4974 0.4719 0.4488 0.4394 15.07%
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 1.75 1.85 2.00 1.04 1.07 1.31 1.34 19.49%
P/EPS 15.47 23.54 23.27 9.35 11.06 14.20 18.07 -9.84%
EY 6.46 4.25 4.30 10.69 9.04 7.04 5.53 10.92%
DY 0.02 0.00 0.03 0.00 3.62 0.00 3.42 -96.76%
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 1.99 2.00 2.25 1.04 0.93 1.21 1.28 34.23%
P/EPS 17.62 25.49 26.12 9.35 9.62 13.05 17.33 1.11%
EY 5.67 3.92 3.83 10.69 10.40 7.66 5.77 -1.15%
DY 0.02 0.00 0.02 0.00 4.17 0.00 3.57 -96.85%
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