[MCEHLDG] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 8.43%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 20,403 23,590 28,647 27,146 25,282 24,273 24,736 -3.15%
PBT -1,460 1,404 1,014 3,856 2,882 2,632 2,581 -
Tax 271 -496 -408 -471 -725 -835 -671 -
NP -1,189 908 606 3,385 2,157 1,797 1,910 -
-
NP to SH -1,189 923 639 3,396 2,176 1,795 1,918 -
-
Tax Rate - 35.33% 40.24% 12.21% 25.16% 31.72% 26.00% -
Total Cost 21,592 22,682 28,041 23,761 23,125 22,476 22,826 -0.92%
-
Net Worth 92,677 93,881 91,909 72,233 62,547 54,307 44,708 12.91%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - 13 13 13 1,110 - -
Div Payout % - - 2.08% 0.39% 0.61% 61.88% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 92,677 93,881 91,909 72,233 62,547 54,307 44,708 12.91%
NOSH 44,405 44,405 44,405 44,405 44,410 44,430 44,398 0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -5.83% 3.85% 2.12% 12.47% 8.53% 7.40% 7.72% -
ROE -1.28% 0.98% 0.70% 4.70% 3.48% 3.31% 4.29% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 45.95 53.12 64.51 61.13 56.93 54.63 55.71 -3.15%
EPS -2.68 2.08 1.44 7.65 4.90 4.04 4.32 -
DPS 0.00 0.00 0.03 0.03 0.03 2.50 0.00 -
NAPS 2.0871 2.1142 2.0698 1.6267 1.4084 1.2223 1.007 12.90%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 16.51 19.09 23.18 21.97 20.46 19.64 20.02 -3.16%
EPS -0.96 0.75 0.52 2.75 1.76 1.45 1.55 -
DPS 0.00 0.00 0.01 0.01 0.01 0.90 0.00 -
NAPS 0.7499 0.7597 0.7437 0.5845 0.5061 0.4394 0.3618 12.90%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.96 1.20 1.61 1.45 1.14 0.73 0.41 -
P/RPS 2.09 2.26 2.50 2.37 2.00 1.34 0.74 18.88%
P/EPS -35.85 57.73 111.88 18.96 23.27 18.07 9.49 -
EY -2.79 1.73 0.89 5.27 4.30 5.53 10.54 -
DY 0.00 0.00 0.02 0.02 0.03 3.42 0.00 -
P/NAPS 0.46 0.57 0.78 0.89 0.81 0.60 0.41 1.93%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 26/03/14 29/03/13 27/03/12 29/03/11 25/03/10 -
Price 0.875 1.18 1.70 1.60 1.28 0.70 0.42 -
P/RPS 1.90 2.22 2.64 2.62 2.25 1.28 0.75 16.74%
P/EPS -32.68 56.77 118.14 20.92 26.12 17.33 9.72 -
EY -3.06 1.76 0.85 4.78 3.83 5.77 10.29 -
DY 0.00 0.00 0.02 0.02 0.02 3.57 0.00 -
P/NAPS 0.42 0.56 0.82 0.98 0.91 0.57 0.42 0.00%

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