[MCEHLDG] YoY Annualized Quarter Result on 31-Oct-2020 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
22-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 213.89%
YoY- 159.34%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 165,144 154,224 67,232 115,584 71,268 66,816 70,608 15.20%
PBT 25,812 18,516 -6,852 6,908 -11,072 -4,752 3,796 37.62%
Tax -6,308 -4,520 56 -316 -36 808 -596 48.14%
NP 19,504 13,996 -6,796 6,592 -11,108 -3,944 3,200 35.13%
-
NP to SH 19,504 13,996 -6,796 6,592 -11,108 -3,944 3,200 35.13%
-
Tax Rate 24.44% 24.41% - 4.57% - - 15.70% -
Total Cost 145,640 140,228 74,028 108,992 82,376 70,760 67,408 13.69%
-
Net Worth 120,808 98,728 79,954 80,911 80,017 87,371 92,349 4.57%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 120,808 98,728 79,954 80,911 80,017 87,371 92,349 4.57%
NOSH 61,778 56,162 53,729 48,845 44,405 44,405 44,405 5.65%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 11.81% 9.08% -10.11% 5.70% -15.59% -5.90% 4.53% -
ROE 16.14% 14.18% -8.50% 8.15% -13.88% -4.51% 3.47% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 267.32 274.60 129.04 236.63 160.50 150.47 159.01 9.03%
EPS 31.56 24.92 -13.04 13.48 -25.00 -8.88 7.20 27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9555 1.7579 1.5346 1.6565 1.802 1.9676 2.0797 -1.02%
Adjusted Per Share Value based on latest NOSH - 48,845
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 133.63 124.79 54.40 93.53 57.67 54.07 57.13 15.20%
EPS 15.78 11.33 -5.50 5.33 -8.99 -3.19 2.59 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9775 0.7989 0.647 0.6547 0.6475 0.707 0.7473 4.57%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.79 1.03 1.48 1.29 0.485 0.65 0.80 -
P/RPS 0.67 0.38 1.15 0.55 0.30 0.43 0.50 4.99%
P/EPS 5.67 4.13 -11.35 9.56 -1.94 -7.32 11.10 -10.58%
EY 17.64 24.19 -8.81 10.46 -51.58 -13.66 9.01 11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.59 0.96 0.78 0.27 0.33 0.38 15.87%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 22/12/22 22/12/21 22/12/20 20/12/19 27/12/18 20/12/17 -
Price 2.68 1.39 1.28 1.54 0.46 0.485 0.74 -
P/RPS 1.00 0.51 0.99 0.65 0.29 0.32 0.47 13.40%
P/EPS 8.49 5.58 -9.81 11.41 -1.84 -5.46 10.27 -3.12%
EY 11.78 17.93 -10.19 8.76 -54.38 -18.31 9.74 3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.79 0.83 0.93 0.26 0.25 0.36 24.93%

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