[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 7.49%
YoY- -40.51%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 41,020 44,308 52,301 54,185 53,466 64,728 71,514 -30.89%
PBT 4,154 5,968 9,197 9,565 9,060 13,320 13,451 -54.21%
Tax -936 -1,336 -2,447 -2,881 -2,842 -4,728 -4,520 -64.89%
NP 3,218 4,632 6,750 6,684 6,218 8,592 8,931 -49.27%
-
NP to SH 3,218 4,632 6,750 6,684 6,218 8,592 8,931 -49.27%
-
Tax Rate 22.53% 22.39% 26.61% 30.12% 31.37% 35.50% 33.60% -
Total Cost 37,802 39,676 45,551 47,501 47,248 56,136 62,583 -28.47%
-
Net Worth 80,449 83,463 82,422 80,714 78,488 81,911 80,239 0.17%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 8,840 - 4,360 - - - - -
Div Payout % 274.73% - 64.61% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 80,449 83,463 82,422 80,714 78,488 81,911 80,239 0.17%
NOSH 44,203 43,698 43,609 43,629 43,604 43,569 43,608 0.90%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.84% 10.45% 12.91% 12.34% 11.63% 13.27% 12.49% -
ROE 4.00% 5.55% 8.19% 8.28% 7.92% 10.49% 11.13% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 92.80 101.40 119.93 124.19 122.62 148.56 163.99 -31.51%
EPS 7.28 10.60 15.48 15.32 14.26 19.72 20.48 -49.72%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.91 1.89 1.85 1.80 1.88 1.84 -0.72%
Adjusted Per Share Value based on latest NOSH - 43,569
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 33.19 35.85 42.32 43.85 43.26 52.38 57.87 -30.90%
EPS 2.60 3.75 5.46 5.41 5.03 6.95 7.23 -49.33%
DPS 7.15 0.00 3.53 0.00 0.00 0.00 0.00 -
NAPS 0.651 0.6754 0.6669 0.6531 0.6351 0.6628 0.6493 0.17%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.68 1.83 1.83 1.51 1.92 2.10 2.28 -
P/RPS 1.81 1.80 1.53 1.22 1.57 1.41 1.39 19.18%
P/EPS 23.08 17.26 11.82 9.86 13.46 10.65 11.13 62.39%
EY 4.33 5.79 8.46 10.15 7.43 9.39 8.98 -38.42%
DY 11.90 0.00 5.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.97 0.82 1.07 1.12 1.24 -18.00%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 26/09/03 24/06/03 27/03/03 30/12/02 24/09/02 -
Price 1.63 1.83 1.74 1.60 1.66 1.94 2.06 -
P/RPS 1.76 1.80 1.45 1.29 1.35 1.31 1.26 24.88%
P/EPS 22.39 17.26 11.24 10.44 11.64 9.84 10.06 70.21%
EY 4.47 5.79 8.90 9.58 8.59 10.16 9.94 -41.21%
DY 12.27 0.00 5.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 0.92 0.86 0.92 1.03 1.12 -13.53%

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