[MCEHLDG] YoY Annual (Unaudited) Result on 31-Jul-2009 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
YoY- 106.31%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 111,091 101,635 103,684 84,702 74,283 40,005 52,542 13.27%
PBT 14,708 11,737 12,661 348 -1,491 -34,150 2,667 32.88%
Tax -3,922 -3,165 -3,277 -112 -2,027 -20 -1,610 15.98%
NP 10,786 8,572 9,384 236 -3,518 -34,170 1,057 47.22%
-
NP to SH 10,916 8,650 9,396 232 -3,674 -33,447 856 52.79%
-
Tax Rate 26.67% 26.97% 25.88% 32.18% - - 60.37% -
Total Cost 100,305 93,063 94,300 84,466 77,801 74,175 51,485 11.74%
-
Net Worth 67,043 58,272 50,714 41,514 41,107 44,952 80,812 -3.06%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 26 2,220 - - - - - -
Div Payout % 0.24% 25.67% - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 67,043 58,272 50,714 41,514 41,107 44,952 80,812 -3.06%
NOSH 44,408 44,404 44,404 44,615 44,425 44,507 44,402 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 9.71% 8.43% 9.05% 0.28% -4.74% -85.41% 2.01% -
ROE 16.28% 14.84% 18.53% 0.56% -8.94% -74.41% 1.06% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 250.16 228.88 233.50 189.85 167.21 89.88 118.33 13.27%
EPS 24.58 19.48 21.16 0.52 -8.27 -75.32 1.93 52.75%
DPS 0.06 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5097 1.3123 1.1421 0.9305 0.9253 1.01 1.82 -3.06%
Adjusted Per Share Value based on latest NOSH - 44,485
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 89.89 82.24 83.90 68.54 60.11 32.37 42.52 13.27%
EPS 8.83 7.00 7.60 0.19 -2.97 -27.06 0.69 52.87%
DPS 0.02 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5425 0.4715 0.4104 0.3359 0.3326 0.3637 0.6539 -3.06%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.22 0.69 0.55 0.34 0.44 1.43 1.04 -
P/RPS 0.49 0.30 0.24 0.18 0.26 1.59 0.88 -9.28%
P/EPS 4.96 3.54 2.60 65.38 -5.32 -1.90 53.95 -32.79%
EY 20.15 28.23 38.47 1.53 -18.80 -52.55 1.85 48.83%
DY 0.05 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.48 0.37 0.48 1.42 0.57 6.02%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 24/09/12 30/09/11 28/09/10 29/09/09 25/09/08 19/12/07 19/09/06 -
Price 1.39 0.60 0.68 0.37 0.34 0.85 1.05 -
P/RPS 0.56 0.26 0.29 0.19 0.20 0.95 0.89 -7.42%
P/EPS 5.65 3.08 3.21 71.15 -4.11 -1.13 54.47 -31.43%
EY 17.68 32.47 31.12 1.41 -24.32 -88.41 1.84 45.75%
DY 0.04 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.46 0.60 0.40 0.37 0.84 0.58 7.98%

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