[MCEHLDG] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -15.8%
YoY- 50.31%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 119,776 111,091 106,793 107,806 114,484 101,635 97,401 14.70%
PBT 15,848 14,708 13,504 14,620 17,712 11,737 10,877 28.37%
Tax -3,492 -3,922 -3,740 -4,020 -5,140 -3,165 -3,102 8.17%
NP 12,356 10,786 9,764 10,600 12,572 8,572 7,774 36.00%
-
NP to SH 12,528 10,916 9,885 10,714 12,724 8,650 7,836 36.53%
-
Tax Rate 22.03% 26.67% 27.70% 27.50% 29.02% 26.97% 28.52% -
Total Cost 107,420 100,305 97,029 97,206 101,912 93,063 89,626 12.77%
-
Net Worth 70,168 67,043 64,623 62,551 61,474 58,272 55,500 16.83%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 26 17 26 - 2,220 1,480 -
Div Payout % - 0.24% 0.18% 0.25% - 25.67% 18.90% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 70,168 67,043 64,623 62,551 61,474 58,272 55,500 16.83%
NOSH 44,405 44,408 44,417 44,413 44,415 44,404 44,421 -0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 10.32% 9.71% 9.14% 9.83% 10.98% 8.43% 7.98% -
ROE 17.85% 16.28% 15.30% 17.13% 20.70% 14.84% 14.12% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 269.74 250.16 240.43 242.73 257.76 228.88 219.26 14.74%
EPS 28.20 24.58 22.27 24.12 28.64 19.48 17.64 36.52%
DPS 0.00 0.06 0.04 0.06 0.00 5.00 3.33 -
NAPS 1.5802 1.5097 1.4549 1.4084 1.3841 1.3123 1.2494 16.86%
Adjusted Per Share Value based on latest NOSH - 44,410
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 96.94 89.91 86.43 87.25 92.66 82.26 78.83 14.71%
EPS 10.14 8.83 8.00 8.67 10.30 7.00 6.34 36.56%
DPS 0.00 0.02 0.01 0.02 0.00 1.80 1.20 -
NAPS 0.5679 0.5426 0.523 0.5063 0.4975 0.4716 0.4492 16.83%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.39 1.22 1.09 1.14 0.67 0.69 0.74 -
P/RPS 0.52 0.49 0.45 0.47 0.26 0.30 0.34 32.57%
P/EPS 4.93 4.96 4.90 4.73 2.34 3.54 4.20 11.22%
EY 20.30 20.15 20.42 21.16 42.76 28.23 23.84 -10.11%
DY 0.00 0.05 0.04 0.05 0.00 7.25 4.50 -
P/NAPS 0.88 0.81 0.75 0.81 0.48 0.53 0.59 30.38%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 30/09/11 30/06/11 -
Price 1.35 1.39 1.18 1.28 0.67 0.60 0.68 -
P/RPS 0.50 0.56 0.49 0.53 0.26 0.26 0.31 37.33%
P/EPS 4.79 5.65 5.30 5.31 2.34 3.08 3.85 15.60%
EY 20.90 17.68 18.86 18.85 42.76 32.47 25.94 -13.35%
DY 0.00 0.04 0.03 0.05 0.00 8.33 4.90 -
P/NAPS 0.85 0.92 0.81 0.91 0.48 0.46 0.54 35.13%

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