[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2005 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -5.31%
YoY- 62.54%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 52,694 54,512 57,994 58,146 56,824 53,520 46,575 8.55%
PBT 4,618 5,568 6,247 6,462 6,692 7,188 4,487 1.93%
Tax -556 -1,124 -2,110 -1,718 -1,682 -1,772 -1,598 -50.43%
NP 4,062 4,444 4,137 4,744 5,010 5,416 2,889 25.42%
-
NP to SH 3,894 4,220 4,137 4,744 5,010 5,416 2,889 21.95%
-
Tax Rate 12.04% 20.19% 33.78% 26.59% 25.13% 24.65% 35.61% -
Total Cost 48,632 50,068 53,857 53,402 51,814 48,104 43,686 7.39%
-
Net Worth 86,592 83,768 83,006 82,176 84,388 83,459 81,280 4.29%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - 35 - - - 3,092 -
Div Payout % - - 0.86% - - - 107.03% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 86,592 83,768 83,006 82,176 84,388 83,459 81,280 4.29%
NOSH 44,406 44,322 44,388 44,419 44,414 44,393 44,174 0.34%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 7.71% 8.15% 7.13% 8.16% 8.82% 10.12% 6.20% -
ROE 4.50% 5.04% 4.98% 5.77% 5.94% 6.49% 3.55% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 118.66 122.99 130.65 130.90 127.94 120.56 105.43 8.17%
EPS 8.76 9.52 9.32 10.68 11.28 12.20 6.54 21.44%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 7.00 -
NAPS 1.95 1.89 1.87 1.85 1.90 1.88 1.84 3.93%
Adjusted Per Share Value based on latest NOSH - 44,430
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 38.76 40.10 42.66 42.77 41.80 39.37 34.26 8.55%
EPS 2.86 3.10 3.04 3.49 3.69 3.98 2.13 21.64%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 2.27 -
NAPS 0.637 0.6162 0.6106 0.6045 0.6208 0.6139 0.5979 4.30%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.22 1.14 1.14 1.43 1.32 1.34 1.35 -
P/RPS 1.03 0.93 0.87 1.09 1.03 1.11 1.28 -13.45%
P/EPS 13.91 11.97 12.23 13.39 11.70 10.98 20.64 -23.07%
EY 7.19 8.35 8.18 7.47 8.55 9.10 4.84 30.09%
DY 0.00 0.00 0.07 0.00 0.00 0.00 5.19 -
P/NAPS 0.63 0.60 0.61 0.77 0.69 0.71 0.73 -9.33%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 22/12/05 29/09/05 28/06/05 31/03/05 30/12/04 27/09/04 -
Price 1.10 1.15 1.08 1.10 1.20 1.57 1.33 -
P/RPS 0.93 0.94 0.83 0.84 0.94 1.30 1.26 -18.28%
P/EPS 12.54 12.08 11.59 10.30 10.64 12.87 20.34 -27.49%
EY 7.97 8.28 8.63 9.71 9.40 7.77 4.92 37.80%
DY 0.00 0.00 0.07 0.00 0.00 0.00 5.26 -
P/NAPS 0.56 0.61 0.58 0.59 0.63 0.84 0.72 -15.38%

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