[MCEHLDG] QoQ TTM Result on 31-Jan-2003 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -18.72%
YoY- -42.83%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 47,196 52,301 58,387 62,537 68,748 71,514 71,368 -24.03%
PBT 7,359 9,197 9,721 11,250 13,402 13,921 13,770 -34.06%
Tax -1,599 -2,447 -4,178 -4,582 -5,198 -4,965 -2,951 -33.46%
NP 5,760 6,750 5,543 6,668 8,204 8,956 10,819 -34.23%
-
NP to SH 5,760 6,750 5,543 6,668 8,204 8,956 10,819 -34.23%
-
Tax Rate 21.73% 26.61% 42.98% 40.73% 38.79% 35.67% 21.43% -
Total Cost 41,436 45,551 52,844 55,869 60,544 62,558 60,549 -22.28%
-
Net Worth 83,463 43,655 80,604 78,627 81,911 43,534 80,192 2.69%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 8,733 8,733 4,411 4,411 43 43 3,961 69.15%
Div Payout % 151.63% 129.39% 79.59% 66.16% 0.53% 0.49% 36.62% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 83,463 43,655 80,604 78,627 81,911 43,534 80,192 2.69%
NOSH 43,698 43,655 43,569 43,681 43,569 43,534 43,582 0.17%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 12.20% 12.91% 9.49% 10.66% 11.93% 12.52% 15.16% -
ROE 6.90% 15.46% 6.88% 8.48% 10.02% 20.57% 13.49% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 108.00 119.80 134.01 143.16 157.79 164.27 163.75 -24.17%
EPS 13.18 15.46 12.72 15.26 18.83 20.57 24.82 -34.34%
DPS 20.00 20.00 10.10 10.10 0.10 0.10 9.09 68.92%
NAPS 1.91 1.00 1.85 1.80 1.88 1.00 1.84 2.51%
Adjusted Per Share Value based on latest NOSH - 43,681
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 38.20 42.33 47.25 50.61 55.64 57.88 57.76 -24.03%
EPS 4.66 5.46 4.49 5.40 6.64 7.25 8.76 -34.27%
DPS 7.07 7.07 3.57 3.57 0.04 0.04 3.21 69.03%
NAPS 0.6755 0.3533 0.6524 0.6364 0.6629 0.3523 0.649 2.69%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.83 1.83 1.51 1.92 2.10 2.28 2.80 -
P/RPS 1.69 1.53 1.13 1.34 1.33 1.39 1.71 -0.77%
P/EPS 13.88 11.84 11.87 12.58 11.15 11.08 11.28 14.78%
EY 7.20 8.45 8.43 7.95 8.97 9.02 8.87 -12.94%
DY 10.93 10.93 6.69 5.26 0.05 0.04 3.25 123.97%
P/NAPS 0.96 1.83 0.82 1.07 1.12 2.28 1.52 -26.32%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 26/09/03 24/06/03 27/03/03 30/12/02 24/09/02 27/06/02 -
Price 1.83 1.74 1.60 1.66 1.94 2.06 2.40 -
P/RPS 1.69 1.45 1.19 1.16 1.23 1.25 1.47 9.71%
P/EPS 13.88 11.25 12.58 10.87 10.30 10.01 9.67 27.16%
EY 7.20 8.89 7.95 9.20 9.71 9.99 10.34 -21.38%
DY 10.93 11.49 6.31 6.08 0.05 0.05 3.79 102.21%
P/NAPS 0.96 1.74 0.86 0.92 1.03 2.06 1.30 -18.25%

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