[MCEHLDG] YoY TTM Result on 30-Apr-2010 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 172.66%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 111,999 108,679 103,322 95,935 85,549 62,560 39,976 18.71%
PBT 33,570 13,707 12,677 7,017 2,954 -36,998 -817 -
Tax -2,885 -3,643 -3,401 -2,162 -701 -1,050 -1,606 10.24%
NP 30,685 10,064 9,276 4,855 2,253 -38,048 -2,423 -
-
NP to SH 30,378 10,187 9,366 4,826 2,226 -37,445 -2,439 -
-
Tax Rate 8.59% 26.58% 26.83% 30.81% 23.73% - - -
Total Cost 81,314 98,615 94,046 91,080 83,296 100,608 42,399 11.45%
-
Net Worth 92,579 64,641 55,467 47,189 42,060 39,878 76,730 3.17%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 26 1,124 1,110 - - - - -
Div Payout % 0.09% 11.04% 11.86% - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 92,579 64,641 55,467 47,189 42,060 39,878 76,730 3.17%
NOSH 44,405 44,405 44,395 44,371 44,274 44,308 43,846 0.21%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 27.40% 9.26% 8.98% 5.06% 2.63% -60.82% -6.06% -
ROE 32.81% 15.76% 16.89% 10.23% 5.29% -93.90% -3.18% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 252.22 244.61 232.73 216.21 193.23 141.19 91.17 18.46%
EPS 68.41 22.93 21.10 10.88 5.03 -84.51 -5.56 -
DPS 0.06 2.53 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.0849 1.4549 1.2494 1.0635 0.95 0.90 1.75 2.95%
Adjusted Per Share Value based on latest NOSH - 44,371
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 90.63 87.94 83.61 77.63 69.22 50.62 32.35 18.71%
EPS 24.58 8.24 7.58 3.91 1.80 -30.30 -1.97 -
DPS 0.02 0.91 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.7491 0.5231 0.4488 0.3818 0.3403 0.3227 0.6209 3.17%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.54 1.09 0.74 0.62 0.39 0.45 1.73 -
P/RPS 0.61 0.45 0.32 0.29 0.20 0.32 1.90 -17.23%
P/EPS 2.25 4.75 3.51 5.70 7.76 -0.53 -31.10 -
EY 44.42 21.03 28.51 17.54 12.89 -187.80 -3.22 -
DY 0.04 2.32 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.59 0.58 0.41 0.50 0.99 -4.73%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 24/06/13 28/06/12 30/06/11 29/06/10 24/06/09 25/06/08 27/06/07 -
Price 1.85 1.18 0.68 0.50 0.31 0.34 1.48 -
P/RPS 0.73 0.48 0.29 0.23 0.16 0.24 1.62 -12.43%
P/EPS 2.70 5.15 3.22 4.60 6.17 -0.40 -26.61 -
EY 36.98 19.43 31.02 21.75 16.22 -248.56 -3.76 -
DY 0.03 2.14 3.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.54 0.47 0.33 0.38 0.85 0.76%

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