[MCEHLDG] YoY TTM 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- 3.79%
YoY- 9.24%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 92,964 107,803 114,278 107,539 104,829 88,687 86,213 1.26%
PBT 5,689 27,345 15,216 13,977 13,088 2,832 4,943 2.36%
Tax -123 -2,013 -3,257 -3,614 -3,590 -1,076 -1,487 -33.97%
NP 5,566 25,332 11,959 10,363 9,498 1,756 3,456 8.26%
-
NP to SH 5,539 25,005 12,086 10,443 9,560 1,770 3,320 8.90%
-
Tax Rate 2.16% 7.36% 21.41% 25.86% 27.43% 37.99% 30.08% -
Total Cost 87,398 82,471 102,319 97,176 95,331 86,931 82,757 0.91%
-
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 22 53 26 2,234 1,110 - - -
Div Payout % 0.40% 0.21% 0.22% 21.39% 11.62% - - -
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 44,405 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 5.99% 23.50% 10.46% 9.64% 9.06% 1.98% 4.01% -
ROE 5.90% 27.21% 16.73% 16.70% 17.60% 3.96% 7.69% -
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 209.35 242.77 257.35 242.15 235.94 199.75 193.74 1.29%
EPS 12.47 56.31 27.22 23.51 21.52 3.99 7.46 8.93%
DPS 0.05 0.12 0.06 5.03 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 75.24 87.25 92.49 87.04 84.84 71.78 69.78 1.26%
EPS 4.48 20.24 9.78 8.45 7.74 1.43 2.69 8.86%
DPS 0.02 0.04 0.02 1.81 0.90 0.00 0.00 -
NAPS 0.7598 0.7439 0.5846 0.5062 0.4395 0.3618 0.3494 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 0.57 0.66 0.56 0.47 0.31 0.21 0.23 16.32%
P/EPS 9.62 2.86 5.33 4.85 3.39 10.28 6.03 8.09%
EY 10.39 34.98 18.77 20.63 29.47 9.72 16.58 -7.49%
DY 0.04 0.07 0.04 4.41 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 0.56 0.70 0.62 0.53 0.30 0.21 0.23 15.97%
P/EPS 9.46 3.02 5.88 5.44 3.25 10.54 6.03 7.79%
EY 10.57 33.12 17.01 18.37 30.74 9.49 16.58 -7.22%
DY 0.04 0.07 0.04 3.93 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