[MCEHLDG] QoQ Cumulative 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- 311.72%
YoY- 262.52%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 55,720 27,073 109,173 81,003 57,090 29,944 111,091 -36.79%
PBT 3,577 2,563 31,586 28,990 7,818 3,962 14,708 -60.93%
Tax -971 -563 -2,386 -1,767 -1,344 -873 -3,922 -60.47%
NP 2,606 2,000 29,200 27,223 6,474 3,089 10,786 -61.10%
-
NP to SH 2,653 2,014 28,800 26,877 6,528 3,132 10,916 -60.95%
-
Tax Rate 27.15% 21.97% 7.55% 6.10% 17.19% 22.03% 26.67% -
Total Cost 53,114 25,073 79,973 53,780 50,616 26,855 100,305 -34.47%
-
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 13 - 53 13 13 - 26 -36.92%
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 2.89% 2.11% 30.88% 29.03% 9.04% 4.46% 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 125.48 60.97 245.87 182.42 128.57 67.43 250.16 -36.79%
EPS 5.97 4.54 65.04 60.53 14.70 7.05 24.58 -60.97%
DPS 0.03 0.00 0.12 0.03 0.03 0.00 0.06 -36.92%
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 40.99 19.92 80.31 59.59 42.00 22.03 81.72 -36.79%
EPS 1.95 1.48 21.19 19.77 4.80 2.30 8.03 -60.97%
DPS 0.01 0.00 0.04 0.01 0.01 0.00 0.02 -36.92%
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 1.28 2.92 0.73 0.84 1.13 2.06 0.49 89.34%
P/EPS 26.95 39.25 2.78 2.54 9.86 19.71 4.96 208.11%
EY 3.71 2.55 36.03 39.30 10.14 5.07 20.15 -67.53%
DY 0.02 0.00 0.07 0.02 0.02 0.00 0.05 -45.62%
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 1.35 2.76 0.80 1.01 1.24 2.00 0.56 79.50%
P/EPS 28.45 37.04 3.02 3.06 10.88 19.14 5.65 192.91%
EY 3.51 2.70 33.09 32.72 9.19 5.22 17.68 -65.86%
DY 0.02 0.00 0.06 0.02 0.02 0.00 0.04 -36.92%
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