[MCEHLDG] YoY Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 40.21%
YoY- 136.28%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 53,903 47,999 46,854 42,869 30,939 17,886 26,347 12.66%
PBT 7,310 5,070 4,643 2,159 -4,275 -321 2,309 21.16%
Tax -2,010 -1,561 -1,248 -284 -824 -310 -278 39.03%
NP 5,300 3,509 3,395 1,875 -5,099 -631 2,031 17.32%
-
NP to SH 5,357 3,564 3,400 1,862 -5,132 -598 1,947 18.36%
-
Tax Rate 27.50% 30.79% 26.88% 13.15% - - 12.04% -
Total Cost 48,603 44,490 43,459 40,994 36,038 18,517 24,316 12.22%
-
Net Worth 62,551 54,250 44,697 43,105 39,511 77,518 86,592 -5.27%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 13 1,109 - - - - - -
Div Payout % 0.25% 31.13% - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 62,551 54,250 44,697 43,105 39,511 77,518 86,592 -5.27%
NOSH 44,413 44,383 44,386 44,439 44,394 44,296 44,406 0.00%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 9.83% 7.31% 7.25% 4.37% -16.48% -3.53% 7.71% -
ROE 8.56% 6.57% 7.61% 4.32% -12.99% -0.77% 2.25% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 121.37 108.15 105.56 96.47 69.69 40.38 59.33 12.66%
EPS 12.06 8.03 7.66 4.19 -11.56 -1.35 4.38 18.38%
DPS 0.03 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4084 1.2223 1.007 0.97 0.89 1.75 1.95 -5.27%
Adjusted Per Share Value based on latest NOSH - 44,499
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 43.63 38.85 37.92 34.70 25.04 14.48 21.32 12.67%
EPS 4.34 2.88 2.75 1.51 -4.15 -0.48 1.58 18.33%
DPS 0.01 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5063 0.4391 0.3618 0.3489 0.3198 0.6274 0.7008 -5.27%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.14 0.73 0.41 0.45 0.37 1.02 1.22 -
P/RPS 0.94 0.68 0.39 0.47 0.53 2.53 2.06 -12.25%
P/EPS 9.45 9.09 5.35 10.74 -3.20 -75.56 27.83 -16.46%
EY 10.58 11.00 18.68 9.31 -31.24 -1.32 3.59 19.72%
DY 0.03 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.41 0.46 0.42 0.58 0.63 4.27%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 27/03/12 29/03/11 25/03/10 25/03/09 27/03/08 29/03/07 30/03/06 -
Price 1.28 0.70 0.42 0.45 0.43 1.30 1.10 -
P/RPS 1.05 0.65 0.40 0.47 0.62 3.22 1.85 -9.00%
P/EPS 10.61 8.72 5.48 10.74 -3.72 -96.30 25.09 -13.35%
EY 9.42 11.47 18.24 9.31 -26.88 -1.04 3.99 15.38%
DY 0.02 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.57 0.42 0.46 0.48 0.74 0.56 8.42%

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