[MCEHLDG] YoY Annualized Quarter Result on 31-Jan-2011 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 0.73%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 111,440 114,180 107,806 95,998 93,708 85,738 61,878 10.29%
PBT 7,154 15,636 14,620 10,140 9,286 4,318 -8,550 -
Tax -1,942 -2,688 -4,020 -3,122 -2,496 -568 -1,648 2.77%
NP 5,212 12,948 10,600 7,018 6,790 3,750 -10,198 -
-
NP to SH 5,306 13,056 10,714 7,128 6,800 3,724 -10,264 -
-
Tax Rate 27.15% 17.19% 27.50% 30.79% 26.88% 13.15% - -
Total Cost 106,228 101,232 97,206 88,980 86,918 81,988 72,076 6.67%
-
Net Worth 91,909 72,233 62,551 54,250 44,697 43,105 39,511 15.09%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 26 26 26 2,219 - - - -
Div Payout % 0.50% 0.20% 0.25% 31.13% - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 91,909 72,233 62,551 54,250 44,697 43,105 39,511 15.09%
NOSH 44,405 44,405 44,413 44,383 44,386 44,439 44,394 0.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 4.68% 11.34% 9.83% 7.31% 7.25% 4.37% -16.48% -
ROE 5.77% 18.07% 17.13% 13.14% 15.21% 8.64% -25.98% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 250.96 257.13 242.73 216.29 211.12 192.93 139.38 10.28%
EPS 11.94 29.40 24.12 16.06 15.32 8.38 -23.12 -
DPS 0.06 0.06 0.06 5.00 0.00 0.00 0.00 -
NAPS 2.0698 1.6267 1.4084 1.2223 1.007 0.97 0.89 15.08%
Adjusted Per Share Value based on latest NOSH - 44,430
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 90.17 92.39 87.23 77.68 75.83 69.38 50.07 10.29%
EPS 4.29 10.56 8.67 5.77 5.50 3.01 -8.31 -
DPS 0.02 0.02 0.02 1.80 0.00 0.00 0.00 -
NAPS 0.7437 0.5845 0.5061 0.439 0.3617 0.3488 0.3197 15.09%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.61 1.45 1.14 0.73 0.41 0.45 0.37 -
P/RPS 0.64 0.56 0.47 0.34 0.19 0.23 0.27 15.45%
P/EPS 13.47 4.93 4.73 4.55 2.68 5.37 -1.60 -
EY 7.42 20.28 21.16 22.00 37.37 18.62 -62.49 -
DY 0.04 0.04 0.05 6.85 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.81 0.60 0.41 0.46 0.42 10.85%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 29/03/13 27/03/12 29/03/11 25/03/10 25/03/09 27/03/08 -
Price 1.70 1.60 1.28 0.70 0.42 0.45 0.43 -
P/RPS 0.68 0.62 0.53 0.32 0.20 0.23 0.31 13.97%
P/EPS 14.23 5.44 5.31 4.36 2.74 5.37 -1.86 -
EY 7.03 18.38 18.85 22.94 36.48 18.62 -53.77 -
DY 0.04 0.04 0.05 7.14 0.00 0.00 0.00 -
P/NAPS 0.82 0.98 0.91 0.57 0.42 0.46 0.48 9.32%

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