[MCEHLDG] QoQ Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -86.75%
YoY- 106.31%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 97,884 93,708 88,472 84,702 82,906 85,738 96,700 0.81%
PBT 10,856 9,286 8,248 348 1,964 4,318 6,952 34.70%
Tax -2,937 -2,496 -2,308 -112 -204 -568 -1,708 43.67%
NP 7,918 6,790 5,940 236 1,760 3,750 5,244 31.71%
-
NP to SH 7,876 6,800 5,928 232 1,750 3,724 5,312 30.12%
-
Tax Rate 27.05% 26.88% 27.98% 32.18% 10.39% 13.15% 24.57% -
Total Cost 89,965 86,918 82,532 84,466 81,146 81,988 91,456 -1.09%
-
Net Worth 47,233 44,697 42,769 41,514 42,140 43,105 42,638 7.08%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 47,233 44,697 42,769 41,514 42,140 43,105 42,638 7.08%
NOSH 44,413 44,386 44,371 44,615 44,358 44,439 44,414 -0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 8.09% 7.25% 6.71% 0.28% 2.12% 4.37% 5.42% -
ROE 16.67% 15.21% 13.86% 0.56% 4.15% 8.64% 12.46% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 220.39 211.12 199.39 189.85 186.90 192.93 217.72 0.81%
EPS 17.73 15.32 13.36 0.52 3.95 8.38 11.96 30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0635 1.007 0.9639 0.9305 0.95 0.97 0.96 7.08%
Adjusted Per Share Value based on latest NOSH - 44,485
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 72.00 68.93 65.08 62.31 60.99 63.07 71.13 0.81%
EPS 5.79 5.00 4.36 0.17 1.29 2.74 3.91 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3475 0.3288 0.3146 0.3054 0.31 0.3171 0.3137 7.07%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.62 0.41 0.40 0.34 0.39 0.45 0.25 -
P/RPS 0.28 0.19 0.20 0.18 0.21 0.23 0.11 86.74%
P/EPS 3.50 2.68 2.99 65.38 9.88 5.37 2.09 41.15%
EY 28.60 37.37 33.40 1.53 10.12 18.62 47.84 -29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.41 0.37 0.41 0.46 0.26 70.97%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 25/03/10 23/12/09 29/09/09 24/06/09 25/03/09 23/12/08 -
Price 0.50 0.42 0.50 0.37 0.31 0.45 0.32 -
P/RPS 0.23 0.20 0.25 0.19 0.17 0.23 0.15 33.07%
P/EPS 2.82 2.74 3.74 71.15 7.85 5.37 2.68 3.46%
EY 35.47 36.48 26.72 1.41 12.73 18.62 37.38 -3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.52 0.40 0.33 0.46 0.33 26.66%

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