[MCEHLDG] QoQ TTM Result on 31-Oct-2002 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -8.4%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 52,301 58,387 62,537 68,748 71,514 71,368 72,695 -19.75%
PBT 9,197 9,721 11,250 13,402 13,921 13,770 14,940 -27.69%
Tax -2,447 -4,178 -4,582 -5,198 -4,965 -2,951 -3,277 -17.73%
NP 6,750 5,543 6,668 8,204 8,956 10,819 11,663 -30.62%
-
NP to SH 6,750 5,543 6,668 8,204 8,956 10,819 11,663 -30.62%
-
Tax Rate 26.61% 42.98% 40.73% 38.79% 35.67% 21.43% 21.93% -
Total Cost 45,551 52,844 55,869 60,544 62,558 60,549 61,032 -17.76%
-
Net Worth 43,655 80,604 78,627 81,911 43,534 80,192 78,477 -32.43%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 8,733 4,411 4,411 43 43 3,961 3,961 69.64%
Div Payout % 129.39% 79.59% 66.16% 0.53% 0.49% 36.62% 33.97% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 43,655 80,604 78,627 81,911 43,534 80,192 78,477 -32.43%
NOSH 43,655 43,569 43,681 43,569 43,534 43,582 39,634 6.67%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.91% 9.49% 10.66% 11.93% 12.52% 15.16% 16.04% -
ROE 15.46% 6.88% 8.48% 10.02% 20.57% 13.49% 14.86% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 119.80 134.01 143.16 157.79 164.27 163.75 183.41 -24.77%
EPS 15.46 12.72 15.26 18.83 20.57 24.82 29.43 -34.97%
DPS 20.00 10.10 10.10 0.10 0.10 9.09 10.00 58.94%
NAPS 1.00 1.85 1.80 1.88 1.00 1.84 1.98 -36.65%
Adjusted Per Share Value based on latest NOSH - 43,569
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 42.33 47.25 50.61 55.64 57.88 57.76 58.84 -19.76%
EPS 5.46 4.49 5.40 6.64 7.25 8.76 9.44 -30.65%
DPS 7.07 3.57 3.57 0.04 0.04 3.21 3.21 69.52%
NAPS 0.3533 0.6524 0.6364 0.6629 0.3523 0.649 0.6351 -32.43%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.83 1.51 1.92 2.10 2.28 2.80 2.35 -
P/RPS 1.53 1.13 1.34 1.33 1.39 1.71 1.28 12.66%
P/EPS 11.84 11.87 12.58 11.15 11.08 11.28 7.99 30.07%
EY 8.45 8.43 7.95 8.97 9.02 8.87 12.52 -23.11%
DY 10.93 6.69 5.26 0.05 0.04 3.25 4.26 87.73%
P/NAPS 1.83 0.82 1.07 1.12 2.28 1.52 1.19 33.33%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 26/09/03 24/06/03 27/03/03 30/12/02 24/09/02 27/06/02 29/03/02 -
Price 1.74 1.60 1.66 1.94 2.06 2.40 2.18 -
P/RPS 1.45 1.19 1.16 1.23 1.25 1.47 1.19 14.12%
P/EPS 11.25 12.58 10.87 10.30 10.01 9.67 7.41 32.19%
EY 8.89 7.95 9.20 9.71 9.99 10.34 13.50 -24.36%
DY 11.49 6.31 6.08 0.05 0.05 3.79 4.59 84.67%
P/NAPS 1.74 0.86 0.92 1.03 2.06 1.30 1.10 35.87%

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