[MCEHLDG] YoY Cumulative 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- 129.42%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 57,090 53,903 47,999 46,854 42,869 30,939 17,886 21.31%
PBT 7,818 7,310 5,070 4,643 2,159 -4,275 -321 -
Tax -1,344 -2,010 -1,561 -1,248 -284 -824 -310 27.66%
NP 6,474 5,300 3,509 3,395 1,875 -5,099 -631 -
-
NP to SH 6,528 5,357 3,564 3,400 1,862 -5,132 -598 -
-
Tax Rate 17.19% 27.50% 30.79% 26.88% 13.15% - - -
Total Cost 50,616 48,603 44,490 43,459 40,994 36,038 18,517 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 13 13 1,109 - - - - -
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 9.04% 8.56% 6.57% 7.61% 4.32% -12.99% -0.77% -
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 128.57 121.37 108.15 105.56 96.47 69.69 40.38 21.26%
EPS 14.70 12.06 8.03 7.66 4.19 -11.56 -1.35 -
DPS 0.03 0.03 2.50 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 46.20 43.62 38.84 37.91 34.69 25.03 14.47 21.32%
EPS 5.28 4.33 2.88 2.75 1.51 -4.15 -0.48 -
DPS 0.01 0.01 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.5845 0.5061 0.439 0.3617 0.3488 0.3197 0.6273 -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 1.13 0.94 0.68 0.39 0.47 0.53 2.53 -12.55%
P/EPS 9.86 9.45 9.09 5.35 10.74 -3.20 -75.56 -
EY 10.14 10.58 11.00 18.68 9.31 -31.24 -1.32 -
DY 0.02 0.03 3.42 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 1.24 1.05 0.65 0.40 0.47 0.62 3.22 -14.69%
P/EPS 10.88 10.61 8.72 5.48 10.74 -3.72 -96.30 -
EY 9.19 9.42 11.47 18.24 9.31 -26.88 -1.04 -
DY 0.02 0.02 3.57 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