[MCEHLDG] YoY Cumulative 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- 101.47%
YoY- 4.82%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 55,720 57,090 53,903 47,999 46,854 42,869 30,939 10.29%
PBT 3,577 7,818 7,310 5,070 4,643 2,159 -4,275 -
Tax -971 -1,344 -2,010 -1,561 -1,248 -284 -824 2.77%
NP 2,606 6,474 5,300 3,509 3,395 1,875 -5,099 -
-
NP to SH 2,653 6,528 5,357 3,564 3,400 1,862 -5,132 -
-
Tax Rate 27.15% 17.19% 27.50% 30.79% 26.88% 13.15% - -
Total Cost 53,114 50,616 48,603 44,490 43,459 40,994 36,038 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 13 13 13 1,109 - - - -
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 2.89% 9.04% 8.56% 6.57% 7.61% 4.32% -12.99% -
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 125.48 128.57 121.37 108.15 105.56 96.47 69.69 10.28%
EPS 5.97 14.70 12.06 8.03 7.66 4.19 -11.56 -
DPS 0.03 0.03 0.03 2.50 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 45.09 46.20 43.62 38.84 37.91 34.69 25.03 10.29%
EPS 2.15 5.28 4.33 2.88 2.75 1.51 -4.15 -
DPS 0.01 0.01 0.01 0.90 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 1.28 1.13 0.94 0.68 0.39 0.47 0.53 15.81%
P/EPS 26.95 9.86 9.45 9.09 5.35 10.74 -3.20 -
EY 3.71 10.14 10.58 11.00 18.68 9.31 -31.24 -
DY 0.02 0.02 0.03 3.42 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 1.35 1.24 1.05 0.65 0.40 0.47 0.62 13.83%
P/EPS 28.45 10.88 10.61 8.72 5.48 10.74 -3.72 -
EY 3.51 9.19 9.42 11.47 18.24 9.31 -26.88 -
DY 0.02 0.02 0.02 3.57 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