[MCEHLDG] QoQ TTM Result on 31-Jul-2002 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Jul-2002 [#4]
Profit Trend
QoQ- -17.22%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 58,387 62,537 68,748 71,514 71,368 72,695 68,873 -10.45%
PBT 9,721 11,250 13,402 13,921 13,770 14,940 13,900 -21.26%
Tax -4,178 -4,582 -5,198 -4,965 -2,951 -3,277 -3,126 21.39%
NP 5,543 6,668 8,204 8,956 10,819 11,663 10,774 -35.87%
-
NP to SH 5,543 6,668 8,204 8,956 10,819 11,663 10,774 -35.87%
-
Tax Rate 42.98% 40.73% 38.79% 35.67% 21.43% 21.93% 22.49% -
Total Cost 52,844 55,869 60,544 62,558 60,549 61,032 58,099 -6.14%
-
Net Worth 80,604 78,627 81,911 43,534 80,192 78,477 78,549 1.74%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 4,411 4,411 43 43 3,961 3,961 3,961 7.45%
Div Payout % 79.59% 66.16% 0.53% 0.49% 36.62% 33.97% 36.77% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 80,604 78,627 81,911 43,534 80,192 78,477 78,549 1.74%
NOSH 43,569 43,681 43,569 43,534 43,582 39,634 39,671 6.46%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 9.49% 10.66% 11.93% 12.52% 15.16% 16.04% 15.64% -
ROE 6.88% 8.48% 10.02% 20.57% 13.49% 14.86% 13.72% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 134.01 143.16 157.79 164.27 163.75 183.41 173.61 -15.89%
EPS 12.72 15.26 18.83 20.57 24.82 29.43 27.16 -39.77%
DPS 10.10 10.10 0.10 0.10 9.09 10.00 10.00 0.66%
NAPS 1.85 1.80 1.88 1.00 1.84 1.98 1.98 -4.43%
Adjusted Per Share Value based on latest NOSH - 43,534
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 47.25 50.61 55.64 57.88 57.76 58.84 55.74 -10.45%
EPS 4.49 5.40 6.64 7.25 8.76 9.44 8.72 -35.83%
DPS 3.57 3.57 0.04 0.04 3.21 3.21 3.21 7.36%
NAPS 0.6524 0.6364 0.6629 0.3523 0.649 0.6351 0.6357 1.74%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.51 1.92 2.10 2.28 2.80 2.35 1.61 -
P/RPS 1.13 1.34 1.33 1.39 1.71 1.28 0.93 13.90%
P/EPS 11.87 12.58 11.15 11.08 11.28 7.99 5.93 59.03%
EY 8.43 7.95 8.97 9.02 8.87 12.52 16.87 -37.10%
DY 6.69 5.26 0.05 0.04 3.25 4.26 6.21 5.10%
P/NAPS 0.82 1.07 1.12 2.28 1.52 1.19 0.81 0.82%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 24/06/03 27/03/03 30/12/02 24/09/02 27/06/02 29/03/02 28/12/01 -
Price 1.60 1.66 1.94 2.06 2.40 2.18 2.40 -
P/RPS 1.19 1.16 1.23 1.25 1.47 1.19 1.38 -9.42%
P/EPS 12.58 10.87 10.30 10.01 9.67 7.41 8.84 26.59%
EY 7.95 9.20 9.71 9.99 10.34 13.50 11.32 -21.04%
DY 6.31 6.08 0.05 0.05 3.79 4.59 4.17 31.90%
P/NAPS 0.86 0.92 1.03 2.06 1.30 1.10 1.21 -20.40%

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