[MCEHLDG] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 10.43%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 108,004 114,180 119,776 111,091 106,793 107,806 114,484 -3.81%
PBT 38,653 15,636 15,848 14,708 13,504 14,620 17,712 68.32%
Tax -2,356 -2,688 -3,492 -3,922 -3,740 -4,020 -5,140 -40.57%
NP 36,297 12,948 12,356 10,786 9,764 10,600 12,572 102.88%
-
NP to SH 35,836 13,056 12,528 10,916 9,885 10,714 12,724 99.55%
-
Tax Rate 6.10% 17.19% 22.03% 26.67% 27.70% 27.50% 29.02% -
Total Cost 71,706 101,232 107,420 100,305 97,029 97,206 101,912 -20.90%
-
Net Worth 92,579 72,233 70,168 67,043 64,623 62,551 61,474 31.41%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 17 26 - 26 17 26 - -
Div Payout % 0.05% 0.20% - 0.24% 0.18% 0.25% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 92,579 72,233 70,168 67,043 64,623 62,551 61,474 31.41%
NOSH 44,405 44,405 44,405 44,408 44,417 44,413 44,415 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 33.61% 11.34% 10.32% 9.71% 9.14% 9.83% 10.98% -
ROE 38.71% 18.07% 17.85% 16.28% 15.30% 17.13% 20.70% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 243.22 257.13 269.74 250.16 240.43 242.73 257.76 -3.80%
EPS 80.71 29.40 28.20 24.58 22.27 24.12 28.64 99.63%
DPS 0.04 0.06 0.00 0.06 0.04 0.06 0.00 -
NAPS 2.0849 1.6267 1.5802 1.5097 1.4549 1.4084 1.3841 31.43%
Adjusted Per Share Value based on latest NOSH - 44,390
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 79.45 83.99 88.11 81.72 78.56 79.30 84.22 -3.81%
EPS 26.36 9.60 9.22 8.03 7.27 7.88 9.36 99.55%
DPS 0.01 0.02 0.00 0.02 0.01 0.02 0.00 -
NAPS 0.681 0.5314 0.5162 0.4932 0.4754 0.4601 0.4522 31.41%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.54 1.45 1.39 1.22 1.09 1.14 0.67 -
P/RPS 0.63 0.56 0.52 0.49 0.45 0.47 0.26 80.50%
P/EPS 1.91 4.93 4.93 4.96 4.90 4.73 2.34 -12.67%
EY 52.40 20.28 20.30 20.15 20.42 21.16 42.76 14.52%
DY 0.03 0.04 0.00 0.05 0.04 0.05 0.00 -
P/NAPS 0.74 0.89 0.88 0.81 0.75 0.81 0.48 33.48%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 -
Price 1.85 1.60 1.35 1.39 1.18 1.28 0.67 -
P/RPS 0.76 0.62 0.50 0.56 0.49 0.53 0.26 104.57%
P/EPS 2.29 5.44 4.79 5.65 5.30 5.31 2.34 -1.43%
EY 43.62 18.38 20.90 17.68 18.86 18.85 42.76 1.33%
DY 0.02 0.04 0.00 0.04 0.03 0.05 0.00 -
P/NAPS 0.89 0.98 0.85 0.92 0.81 0.91 0.48 50.98%

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