[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -7.73%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 114,180 119,776 111,091 106,793 107,806 114,484 101,635 8.03%
PBT 15,636 15,848 14,708 13,504 14,620 17,712 11,737 20.96%
Tax -2,688 -3,492 -3,922 -3,740 -4,020 -5,140 -3,165 -10.27%
NP 12,948 12,356 10,786 9,764 10,600 12,572 8,572 31.48%
-
NP to SH 13,056 12,528 10,916 9,885 10,714 12,724 8,650 31.41%
-
Tax Rate 17.19% 22.03% 26.67% 27.70% 27.50% 29.02% 26.97% -
Total Cost 101,232 107,420 100,305 97,029 97,206 101,912 93,063 5.74%
-
Net Worth 72,233 70,168 67,043 64,623 62,551 61,474 58,272 15.31%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 26 - 26 17 26 - 2,220 -94.77%
Div Payout % 0.20% - 0.24% 0.18% 0.25% - 25.67% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 72,233 70,168 67,043 64,623 62,551 61,474 58,272 15.31%
NOSH 44,405 44,405 44,408 44,417 44,413 44,415 44,404 0.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 11.34% 10.32% 9.71% 9.14% 9.83% 10.98% 8.43% -
ROE 18.07% 17.85% 16.28% 15.30% 17.13% 20.70% 14.84% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 257.13 269.74 250.16 240.43 242.73 257.76 228.88 8.02%
EPS 29.40 28.20 24.58 22.27 24.12 28.64 19.48 31.41%
DPS 0.06 0.00 0.06 0.04 0.06 0.00 5.00 -94.68%
NAPS 1.6267 1.5802 1.5097 1.4549 1.4084 1.3841 1.3123 15.31%
Adjusted Per Share Value based on latest NOSH - 44,430
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 92.41 96.94 89.91 86.43 87.25 92.66 82.26 8.02%
EPS 10.57 10.14 8.83 8.00 8.67 10.30 7.00 31.45%
DPS 0.02 0.00 0.02 0.01 0.02 0.00 1.80 -94.95%
NAPS 0.5846 0.5679 0.5426 0.523 0.5063 0.4975 0.4716 15.32%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.45 1.39 1.22 1.09 1.14 0.67 0.69 -
P/RPS 0.56 0.52 0.49 0.45 0.47 0.26 0.30 51.31%
P/EPS 4.93 4.93 4.96 4.90 4.73 2.34 3.54 24.58%
EY 20.28 20.30 20.15 20.42 21.16 42.76 28.23 -19.70%
DY 0.04 0.00 0.05 0.04 0.05 0.00 7.25 -96.82%
P/NAPS 0.89 0.88 0.81 0.75 0.81 0.48 0.53 41.05%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 30/09/11 -
Price 1.60 1.35 1.39 1.18 1.28 0.67 0.60 -
P/RPS 0.62 0.50 0.56 0.49 0.53 0.26 0.26 78.01%
P/EPS 5.44 4.79 5.65 5.30 5.31 2.34 3.08 45.86%
EY 18.38 20.90 17.68 18.86 18.85 42.76 32.47 -31.45%
DY 0.04 0.00 0.04 0.03 0.05 0.00 8.33 -97.10%
P/NAPS 0.98 0.85 0.92 0.81 0.91 0.48 0.46 65.18%

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