[MCEHLDG] YoY TTM Result on 31-Oct-2012 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -0.45%
YoY- 7.99%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 92,108 98,021 106,302 112,414 106,530 105,292 82,645 1.82%
PBT 2,299 5,299 30,187 14,242 13,727 13,037 672 22.74%
Tax -1,423 -35 -2,076 -3,511 -3,724 -3,426 -262 32.56%
NP 876 5,264 28,111 10,731 10,003 9,611 410 13.48%
-
NP to SH 913 5,255 27,762 10,866 10,062 9,683 386 15.42%
-
Tax Rate 61.90% 0.66% 6.88% 24.65% 27.13% 26.28% 38.99% -
Total Cost 91,232 92,757 78,191 101,683 96,527 95,681 82,235 1.74%
-
Net Worth 93,867 95,190 95,266 70,168 61,474 52,532 42,769 13.99%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 35 53 26 3,331 - - -
Div Payout % - 0.68% 0.19% 0.25% 33.11% - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 93,867 95,190 95,266 70,168 61,474 52,532 42,769 13.99%
NOSH 44,405 44,405 44,405 44,405 44,415 44,447 44,371 0.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 0.95% 5.37% 26.44% 9.55% 9.39% 9.13% 0.50% -
ROE 0.97% 5.52% 29.14% 15.49% 16.37% 18.43% 0.90% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 207.43 220.74 239.39 253.16 239.85 236.89 186.26 1.80%
EPS 2.06 11.83 62.52 24.47 22.65 21.79 0.87 15.44%
DPS 0.00 0.08 0.12 0.06 7.50 0.00 0.00 -
NAPS 2.1139 2.1437 2.1454 1.5802 1.3841 1.1819 0.9639 13.97%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 74.53 79.32 86.02 90.96 86.20 85.20 66.87 1.82%
EPS 0.74 4.25 22.46 8.79 8.14 7.84 0.31 15.59%
DPS 0.00 0.03 0.04 0.02 2.70 0.00 0.00 -
NAPS 0.7596 0.7703 0.7709 0.5678 0.4974 0.4251 0.3461 13.99%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.96 1.51 1.78 1.39 0.67 0.75 0.40 -
P/RPS 0.46 0.68 0.74 0.55 0.28 0.32 0.21 13.95%
P/EPS 46.69 12.76 2.85 5.68 2.96 3.44 45.98 0.25%
EY 2.14 7.84 35.12 17.60 33.81 29.05 2.17 -0.23%
DY 0.00 0.05 0.07 0.04 11.19 0.00 0.00 -
P/NAPS 0.45 0.70 0.83 0.88 0.48 0.63 0.41 1.56%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 23/12/15 30/12/14 23/12/13 21/12/12 27/12/11 20/12/10 23/12/09 -
Price 0.84 1.29 1.68 1.35 0.67 0.75 0.50 -
P/RPS 0.40 0.58 0.70 0.53 0.28 0.32 0.27 6.76%
P/EPS 40.85 10.90 2.69 5.52 2.96 3.44 57.48 -5.53%
EY 2.45 9.17 37.21 18.13 33.81 29.05 1.74 5.86%
DY 0.00 0.06 0.07 0.04 11.19 0.00 0.00 -
P/NAPS 0.40 0.60 0.78 0.85 0.48 0.63 0.52 -4.27%

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