[MCEHLDG] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 4.21%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 85,618 87,832 111,440 114,180 107,806 95,998 93,708 -1.49%
PBT -2,276 -1,604 7,154 15,636 14,620 10,140 9,286 -
Tax 184 -296 -1,942 -2,688 -4,020 -3,122 -2,496 -
NP -2,092 -1,900 5,212 12,948 10,600 7,018 6,790 -
-
NP to SH -2,092 -1,842 5,306 13,056 10,714 7,128 6,800 -
-
Tax Rate - - 27.15% 17.19% 27.50% 30.79% 26.88% -
Total Cost 87,710 89,732 106,228 101,232 97,206 88,980 86,918 0.15%
-
Net Worth 92,504 93,881 91,909 72,233 62,551 54,250 44,697 12.88%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - 26 26 26 2,219 - -
Div Payout % - - 0.50% 0.20% 0.25% 31.13% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 92,504 93,881 91,909 72,233 62,551 54,250 44,697 12.88%
NOSH 44,322 44,405 44,405 44,405 44,413 44,383 44,386 -0.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -2.44% -2.16% 4.68% 11.34% 9.83% 7.31% 7.25% -
ROE -2.26% -1.96% 5.77% 18.07% 17.13% 13.14% 15.21% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 193.17 197.80 250.96 257.13 242.73 216.29 211.12 -1.46%
EPS -4.72 -4.14 11.94 29.40 24.12 16.06 15.32 -
DPS 0.00 0.00 0.06 0.06 0.06 5.00 0.00 -
NAPS 2.0871 2.1142 2.0698 1.6267 1.4084 1.2223 1.007 12.90%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 69.29 71.09 90.19 92.41 87.25 77.70 75.84 -1.49%
EPS -1.69 -1.49 4.29 10.57 8.67 5.77 5.50 -
DPS 0.00 0.00 0.02 0.02 0.02 1.80 0.00 -
NAPS 0.7487 0.7598 0.7439 0.5846 0.5063 0.4391 0.3618 12.87%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.96 1.20 1.61 1.45 1.14 0.73 0.41 -
P/RPS 0.50 0.61 0.64 0.56 0.47 0.34 0.19 17.49%
P/EPS -20.34 -28.93 13.47 4.93 4.73 4.55 2.68 -
EY -4.92 -3.46 7.42 20.28 21.16 22.00 37.37 -
DY 0.00 0.00 0.04 0.04 0.05 6.85 0.00 -
P/NAPS 0.46 0.57 0.78 0.89 0.81 0.60 0.41 1.93%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 26/03/14 29/03/13 27/03/12 29/03/11 25/03/10 -
Price 0.875 1.18 1.70 1.60 1.28 0.70 0.42 -
P/RPS 0.45 0.60 0.68 0.62 0.53 0.32 0.20 14.46%
P/EPS -18.54 -28.45 14.23 5.44 5.31 4.36 2.74 -
EY -5.39 -3.52 7.03 18.38 18.85 22.94 36.48 -
DY 0.00 0.00 0.04 0.04 0.05 7.14 0.00 -
P/NAPS 0.42 0.56 0.82 0.98 0.91 0.57 0.42 0.00%

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