[MCEHLDG] QoQ Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 174.48%
YoY- 262.52%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 111,440 108,292 109,173 108,004 114,180 119,776 111,091 0.20%
PBT 7,154 10,252 31,586 38,653 15,636 15,848 14,708 -38.07%
Tax -1,942 -2,252 -2,386 -2,356 -2,688 -3,492 -3,922 -37.33%
NP 5,212 8,000 29,200 36,297 12,948 12,356 10,786 -38.33%
-
NP to SH 5,306 8,056 28,800 35,836 13,056 12,528 10,916 -38.09%
-
Tax Rate 27.15% 21.97% 7.55% 6.10% 17.19% 22.03% 26.67% -
Total Cost 106,228 100,292 79,973 71,706 101,232 107,420 100,305 3.88%
-
Net Worth 91,909 95,266 93,251 92,579 72,233 70,168 67,043 23.33%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 26 - 53 17 26 - 26 0.00%
Div Payout % 0.50% - 0.19% 0.05% 0.20% - 0.24% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 91,909 95,266 93,251 92,579 72,233 70,168 67,043 23.33%
NOSH 44,405 44,405 44,403 44,405 44,405 44,405 44,408 -0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 4.68% 7.39% 26.75% 33.61% 11.34% 10.32% 9.71% -
ROE 5.77% 8.46% 30.88% 38.71% 18.07% 17.85% 16.28% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 250.96 243.87 245.87 243.22 257.13 269.74 250.16 0.21%
EPS 11.94 18.16 65.04 80.71 29.40 28.20 24.58 -38.12%
DPS 0.06 0.00 0.12 0.04 0.06 0.00 0.06 0.00%
NAPS 2.0698 2.1454 2.1001 2.0849 1.6267 1.5802 1.5097 23.34%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 81.98 79.66 80.31 79.45 83.99 88.11 81.72 0.21%
EPS 3.90 5.93 21.19 26.36 9.60 9.22 8.03 -38.13%
DPS 0.02 0.00 0.04 0.01 0.02 0.00 0.02 0.00%
NAPS 0.6761 0.7008 0.686 0.681 0.5314 0.5162 0.4932 23.33%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.61 1.78 1.80 1.54 1.45 1.39 1.22 -
P/RPS 0.64 0.73 0.73 0.63 0.56 0.52 0.49 19.42%
P/EPS 13.47 9.81 2.78 1.91 4.93 4.93 4.96 94.29%
EY 7.42 10.19 36.03 52.40 20.28 20.30 20.15 -48.53%
DY 0.04 0.00 0.07 0.03 0.04 0.00 0.05 -13.78%
P/NAPS 0.78 0.83 0.86 0.74 0.89 0.88 0.81 -2.47%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 24/09/12 -
Price 1.70 1.68 1.96 1.85 1.60 1.35 1.39 -
P/RPS 0.68 0.69 0.80 0.76 0.62 0.50 0.56 13.77%
P/EPS 14.23 9.26 3.02 2.29 5.44 4.79 5.65 84.80%
EY 7.03 10.80 33.09 43.62 18.38 20.90 17.68 -45.83%
DY 0.04 0.00 0.06 0.02 0.04 0.00 0.04 0.00%
P/NAPS 0.82 0.78 0.93 0.89 0.98 0.85 0.92 -7.36%

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