[MCEHLDG] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -32.95%
YoY- 105.94%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 108,679 103,322 95,935 85,549 62,560 39,976 55,309 11.90%
PBT 13,707 12,677 7,017 2,954 -36,998 -817 5,110 17.85%
Tax -3,643 -3,401 -2,162 -701 -1,050 -1,606 -1,518 15.69%
NP 10,064 9,276 4,855 2,253 -38,048 -2,423 3,592 18.71%
-
NP to SH 10,187 9,366 4,826 2,226 -37,445 -2,439 3,391 20.10%
-
Tax Rate 26.58% 26.83% 30.81% 23.73% - - 29.71% -
Total Cost 98,615 94,046 91,080 83,296 100,608 42,399 51,717 11.34%
-
Net Worth 64,641 55,467 47,189 42,060 39,878 76,730 82,105 -3.90%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 1,124 1,110 - - - - 35 78.19%
Div Payout % 11.04% 11.86% - - - - 1.05% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 64,641 55,467 47,189 42,060 39,878 76,730 82,105 -3.90%
NOSH 44,405 44,395 44,371 44,274 44,308 43,846 44,381 0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 9.26% 8.98% 5.06% 2.63% -60.82% -6.06% 6.49% -
ROE 15.76% 16.89% 10.23% 5.29% -93.90% -3.18% 4.13% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 244.61 232.73 216.21 193.23 141.19 91.17 124.62 11.88%
EPS 22.93 21.10 10.88 5.03 -84.51 -5.56 7.64 20.08%
DPS 2.53 2.50 0.00 0.00 0.00 0.00 0.08 77.73%
NAPS 1.4549 1.2494 1.0635 0.95 0.90 1.75 1.85 -3.92%
Adjusted Per Share Value based on latest NOSH - 44,274
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 87.96 83.62 77.64 69.24 50.63 32.35 44.76 11.90%
EPS 8.24 7.58 3.91 1.80 -30.31 -1.97 2.74 20.12%
DPS 0.91 0.90 0.00 0.00 0.00 0.00 0.03 76.50%
NAPS 0.5232 0.4489 0.3819 0.3404 0.3227 0.621 0.6645 -3.90%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.09 0.74 0.62 0.39 0.45 1.73 1.12 -
P/RPS 0.45 0.32 0.29 0.20 0.32 1.90 0.90 -10.90%
P/EPS 4.75 3.51 5.70 7.76 -0.53 -31.10 14.66 -17.11%
EY 21.03 28.51 17.54 12.89 -187.80 -3.22 6.82 20.62%
DY 2.32 3.38 0.00 0.00 0.00 0.00 0.07 79.12%
P/NAPS 0.75 0.59 0.58 0.41 0.50 0.99 0.61 3.50%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 30/06/11 29/06/10 24/06/09 25/06/08 27/06/07 27/06/06 -
Price 1.18 0.68 0.50 0.31 0.34 1.48 1.03 -
P/RPS 0.48 0.29 0.23 0.16 0.24 1.62 0.83 -8.71%
P/EPS 5.15 3.22 4.60 6.17 -0.40 -26.61 13.48 -14.80%
EY 19.43 31.02 21.75 16.22 -248.56 -3.76 7.42 17.38%
DY 2.14 3.68 0.00 0.00 0.00 0.00 0.08 72.85%
P/NAPS 0.81 0.54 0.47 0.33 0.38 0.85 0.56 6.33%

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