[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 15.82%
YoY- 349.89%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 95,998 94,904 103,684 97,884 93,708 88,472 84,702 8.67%
PBT 10,140 9,752 12,661 10,856 9,286 8,248 348 841.10%
Tax -3,122 -2,904 -3,277 -2,937 -2,496 -2,308 -112 813.78%
NP 7,018 6,848 9,384 7,918 6,790 5,940 236 853.93%
-
NP to SH 7,128 7,076 9,396 7,876 6,800 5,928 232 874.86%
-
Tax Rate 30.79% 29.78% 25.88% 27.05% 26.88% 27.98% 32.18% -
Total Cost 88,980 88,056 94,300 89,965 86,918 82,532 84,466 3.52%
-
Net Worth 54,250 52,532 50,714 47,233 44,697 42,769 41,514 19.46%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 2,219 - - - - - - -
Div Payout % 31.13% - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 54,250 52,532 50,714 47,233 44,697 42,769 41,514 19.46%
NOSH 44,383 44,447 44,404 44,413 44,386 44,371 44,615 -0.34%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 7.31% 7.22% 9.05% 8.09% 7.25% 6.71% 0.28% -
ROE 13.14% 13.47% 18.53% 16.67% 15.21% 13.86% 0.56% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 216.29 213.52 233.50 220.39 211.12 199.39 189.85 9.05%
EPS 16.06 15.92 21.16 17.73 15.32 13.36 0.52 878.24%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2223 1.1819 1.1421 1.0635 1.007 0.9639 0.9305 19.88%
Adjusted Per Share Value based on latest NOSH - 44,371
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 70.62 69.81 76.27 72.00 68.93 65.08 62.31 8.67%
EPS 5.24 5.21 6.91 5.79 5.00 4.36 0.17 876.95%
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.3864 0.3731 0.3475 0.3288 0.3146 0.3054 19.47%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.73 0.75 0.55 0.62 0.41 0.40 0.34 -
P/RPS 0.34 0.35 0.24 0.28 0.19 0.20 0.18 52.62%
P/EPS 4.55 4.71 2.60 3.50 2.68 2.99 65.38 -82.99%
EY 22.00 21.23 38.47 28.60 37.37 33.40 1.53 488.45%
DY 6.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.48 0.58 0.41 0.41 0.37 37.90%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 20/12/10 28/09/10 29/06/10 25/03/10 23/12/09 29/09/09 -
Price 0.70 0.75 0.68 0.50 0.42 0.50 0.37 -
P/RPS 0.32 0.35 0.29 0.23 0.20 0.25 0.19 41.42%
P/EPS 4.36 4.71 3.21 2.82 2.74 3.74 71.15 -84.37%
EY 22.94 21.23 31.12 35.47 36.48 26.72 1.41 538.81%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.60 0.47 0.42 0.52 0.40 26.55%

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