[MCEHLDG] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 14.71%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 114,180 107,806 95,998 93,708 85,738 61,878 35,772 21.31%
PBT 15,636 14,620 10,140 9,286 4,318 -8,550 -642 -
Tax -2,688 -4,020 -3,122 -2,496 -568 -1,648 -620 27.66%
NP 12,948 10,600 7,018 6,790 3,750 -10,198 -1,262 -
-
NP to SH 13,056 10,714 7,128 6,800 3,724 -10,264 -1,196 -
-
Tax Rate 17.19% 27.50% 30.79% 26.88% 13.15% - - -
Total Cost 101,232 97,206 88,980 86,918 81,988 72,076 37,034 18.22%
-
Net Worth 72,233 62,551 54,250 44,697 43,105 39,511 77,518 -1.16%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 26 26 2,219 - - - - -
Div Payout % 0.20% 0.25% 31.13% - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 72,233 62,551 54,250 44,697 43,105 39,511 77,518 -1.16%
NOSH 44,405 44,413 44,383 44,386 44,439 44,394 44,296 0.04%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 11.34% 9.83% 7.31% 7.25% 4.37% -16.48% -3.53% -
ROE 18.07% 17.13% 13.14% 15.21% 8.64% -25.98% -1.54% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 257.13 242.73 216.29 211.12 192.93 139.38 80.76 21.26%
EPS 29.40 24.12 16.06 15.32 8.38 -23.12 -2.70 -
DPS 0.06 0.06 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6267 1.4084 1.2223 1.007 0.97 0.89 1.75 -1.20%
Adjusted Per Share Value based on latest NOSH - 44,398
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 92.41 87.25 77.70 75.84 69.39 50.08 28.95 21.32%
EPS 10.57 8.67 5.77 5.50 3.01 -8.31 -0.97 -
DPS 0.02 0.02 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.5063 0.4391 0.3618 0.3489 0.3198 0.6274 -1.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.45 1.14 0.73 0.41 0.45 0.37 1.02 -
P/RPS 0.56 0.47 0.34 0.19 0.23 0.27 1.26 -12.63%
P/EPS 4.93 4.73 4.55 2.68 5.37 -1.60 -37.78 -
EY 20.28 21.16 22.00 37.37 18.62 -62.49 -2.65 -
DY 0.04 0.05 6.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.60 0.41 0.46 0.42 0.58 7.39%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 27/03/12 29/03/11 25/03/10 25/03/09 27/03/08 29/03/07 -
Price 1.60 1.28 0.70 0.42 0.45 0.43 1.30 -
P/RPS 0.62 0.53 0.32 0.20 0.23 0.31 1.61 -14.69%
P/EPS 5.44 5.31 4.36 2.74 5.37 -1.86 -48.15 -
EY 18.38 18.85 22.94 36.48 18.62 -53.77 -2.08 -
DY 0.04 0.05 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.57 0.42 0.46 0.48 0.74 4.78%

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