[MCEHLDG] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
23-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -3.87%
YoY- 155.49%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 75,728 92,108 98,021 106,302 112,414 106,530 105,292 -5.34%
PBT -1,584 2,299 5,299 30,187 14,242 13,727 13,037 -
Tax 165 -1,423 -35 -2,076 -3,511 -3,724 -3,426 -
NP -1,419 876 5,264 28,111 10,731 10,003 9,611 -
-
NP to SH -1,057 913 5,255 27,762 10,866 10,062 9,683 -
-
Tax Rate - 61.90% 0.66% 6.88% 24.65% 27.13% 26.28% -
Total Cost 77,147 91,232 92,757 78,191 101,683 96,527 95,681 -3.52%
-
Net Worth 91,869 93,867 95,190 95,266 70,168 61,474 52,532 9.75%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 35 53 26 3,331 - -
Div Payout % - - 0.68% 0.19% 0.25% 33.11% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 91,869 93,867 95,190 95,266 70,168 61,474 52,532 9.75%
NOSH 44,405 44,405 44,405 44,405 44,405 44,415 44,447 -0.01%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -1.87% 0.95% 5.37% 26.44% 9.55% 9.39% 9.13% -
ROE -1.15% 0.97% 5.52% 29.14% 15.49% 16.37% 18.43% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 170.54 207.43 220.74 239.39 253.16 239.85 236.89 -5.32%
EPS -2.38 2.06 11.83 62.52 24.47 22.65 21.79 -
DPS 0.00 0.00 0.08 0.12 0.06 7.50 0.00 -
NAPS 2.0689 2.1139 2.1437 2.1454 1.5802 1.3841 1.1819 9.77%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 61.29 74.55 79.33 86.03 90.98 86.22 85.22 -5.34%
EPS -0.86 0.74 4.25 22.47 8.79 8.14 7.84 -
DPS 0.00 0.00 0.03 0.04 0.02 2.70 0.00 -
NAPS 0.7435 0.7597 0.7704 0.771 0.5679 0.4975 0.4252 9.75%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.73 0.96 1.51 1.78 1.39 0.67 0.75 -
P/RPS 0.43 0.46 0.68 0.74 0.55 0.28 0.32 5.04%
P/EPS -30.67 46.69 12.76 2.85 5.68 2.96 3.44 -
EY -3.26 2.14 7.84 35.12 17.60 33.81 29.05 -
DY 0.00 0.00 0.05 0.07 0.04 11.19 0.00 -
P/NAPS 0.35 0.45 0.70 0.83 0.88 0.48 0.63 -9.32%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 23/12/15 30/12/14 23/12/13 21/12/12 27/12/11 20/12/10 -
Price 0.63 0.84 1.29 1.68 1.35 0.67 0.75 -
P/RPS 0.37 0.40 0.58 0.70 0.53 0.28 0.32 2.44%
P/EPS -26.47 40.85 10.90 2.69 5.52 2.96 3.44 -
EY -3.78 2.45 9.17 37.21 18.13 33.81 29.05 -
DY 0.00 0.00 0.06 0.07 0.04 11.19 0.00 -
P/NAPS 0.30 0.40 0.60 0.78 0.85 0.48 0.63 -11.62%

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