[MCEHLDG] YoY Quarter Result on 31-Jan-2012 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -31.59%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 23,590 28,647 27,146 25,282 24,273 24,736 18,694 3.95%
PBT 1,404 1,014 3,856 2,882 2,632 2,581 421 22.21%
Tax -496 -408 -471 -725 -835 -671 143 -
NP 908 606 3,385 2,157 1,797 1,910 564 8.25%
-
NP to SH 923 639 3,396 2,176 1,795 1,918 534 9.54%
-
Tax Rate 35.33% 40.24% 12.21% 25.16% 31.72% 26.00% -33.97% -
Total Cost 22,682 28,041 23,761 23,125 22,476 22,826 18,130 3.80%
-
Net Worth 93,881 91,909 72,233 62,547 54,307 44,708 43,164 13.81%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - 13 13 13 1,110 - - -
Div Payout % - 2.08% 0.39% 0.61% 61.88% - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 93,881 91,909 72,233 62,547 54,307 44,708 43,164 13.81%
NOSH 44,405 44,405 44,405 44,410 44,430 44,398 44,499 -0.03%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 3.85% 2.12% 12.47% 8.53% 7.40% 7.72% 3.02% -
ROE 0.98% 0.70% 4.70% 3.48% 3.31% 4.29% 1.24% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 53.12 64.51 61.13 56.93 54.63 55.71 42.01 3.98%
EPS 2.08 1.44 7.65 4.90 4.04 4.32 1.20 9.59%
DPS 0.00 0.03 0.03 0.03 2.50 0.00 0.00 -
NAPS 2.1142 2.0698 1.6267 1.4084 1.2223 1.007 0.97 13.85%
Adjusted Per Share Value based on latest NOSH - 44,410
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 19.09 23.18 21.97 20.46 19.64 20.02 15.13 3.94%
EPS 0.75 0.52 2.75 1.76 1.45 1.55 0.43 9.71%
DPS 0.00 0.01 0.01 0.01 0.90 0.00 0.00 -
NAPS 0.7597 0.7437 0.5845 0.5061 0.4394 0.3618 0.3493 13.81%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.20 1.61 1.45 1.14 0.73 0.41 0.45 -
P/RPS 2.26 2.50 2.37 2.00 1.34 0.74 1.07 13.26%
P/EPS 57.73 111.88 18.96 23.27 18.07 9.49 37.50 7.45%
EY 1.73 0.89 5.27 4.30 5.53 10.54 2.67 -6.97%
DY 0.00 0.02 0.02 0.03 3.42 0.00 0.00 -
P/NAPS 0.57 0.78 0.89 0.81 0.60 0.41 0.46 3.63%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 26/03/14 29/03/13 27/03/12 29/03/11 25/03/10 25/03/09 -
Price 1.18 1.70 1.60 1.28 0.70 0.42 0.45 -
P/RPS 2.22 2.64 2.62 2.25 1.28 0.75 1.07 12.92%
P/EPS 56.77 118.14 20.92 26.12 17.33 9.72 37.50 7.15%
EY 1.76 0.85 4.78 3.83 5.77 10.29 2.67 -6.70%
DY 0.00 0.02 0.02 0.02 3.57 0.00 0.00 -
P/NAPS 0.56 0.82 0.98 0.91 0.57 0.42 0.46 3.33%

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