[MCEHLDG] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 47.18%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 80,095 53,903 28,621 101,635 73,051 47,999 23,726 125.20%
PBT 10,128 7,310 4,428 11,737 8,158 5,070 2,438 158.64%
Tax -2,805 -2,010 -1,285 -3,165 -2,327 -1,561 -726 146.42%
NP 7,323 5,300 3,143 8,572 5,831 3,509 1,712 163.73%
-
NP to SH 7,414 5,357 3,181 8,650 5,877 3,564 1,769 160.17%
-
Tax Rate 27.70% 27.50% 29.02% 26.97% 28.52% 30.79% 29.78% -
Total Cost 72,772 48,603 25,478 93,063 67,220 44,490 22,014 122.07%
-
Net Worth 64,623 62,551 61,474 58,272 55,500 54,250 52,532 14.82%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 13 13 - 2,220 1,110 1,109 - -
Div Payout % 0.18% 0.25% - 25.67% 18.90% 31.13% - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 64,623 62,551 61,474 58,272 55,500 54,250 52,532 14.82%
NOSH 44,417 44,413 44,415 44,404 44,421 44,383 44,447 -0.04%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 9.14% 9.83% 10.98% 8.43% 7.98% 7.31% 7.22% -
ROE 11.47% 8.56% 5.17% 14.84% 10.59% 6.57% 3.37% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 180.32 121.37 64.44 228.88 164.45 108.15 53.38 125.30%
EPS 16.70 12.06 7.16 19.48 13.23 8.03 3.98 160.37%
DPS 0.03 0.03 0.00 5.00 2.50 2.50 0.00 -
NAPS 1.4549 1.4084 1.3841 1.3123 1.2494 1.2223 1.1819 14.87%
Adjusted Per Share Value based on latest NOSH - 44,439
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 64.82 43.63 23.16 82.26 59.12 38.85 19.20 125.21%
EPS 6.00 4.34 2.57 7.00 4.76 2.88 1.43 160.36%
DPS 0.01 0.01 0.00 1.80 0.90 0.90 0.00 -
NAPS 0.523 0.5063 0.4975 0.4716 0.4492 0.4391 0.4252 14.81%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.09 1.14 0.67 0.69 0.74 0.73 0.75 -
P/RPS 0.60 0.94 1.04 0.30 0.45 0.68 1.41 -43.45%
P/EPS 6.53 9.45 9.35 3.54 5.59 9.09 18.84 -50.68%
EY 15.31 10.58 10.69 28.23 17.88 11.00 5.31 102.70%
DY 0.03 0.03 0.00 7.25 3.38 3.42 0.00 -
P/NAPS 0.75 0.81 0.48 0.53 0.59 0.60 0.63 12.33%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 27/03/12 27/12/11 30/09/11 30/06/11 29/03/11 20/12/10 -
Price 1.18 1.28 0.67 0.60 0.68 0.70 0.75 -
P/RPS 0.65 1.05 1.04 0.26 0.41 0.65 1.41 -40.35%
P/EPS 7.07 10.61 9.35 3.08 5.14 8.72 18.84 -48.00%
EY 14.15 9.42 10.69 32.47 19.46 11.47 5.31 92.32%
DY 0.03 0.02 0.00 8.33 3.68 3.57 0.00 -
P/NAPS 0.81 0.91 0.48 0.46 0.54 0.57 0.63 18.25%

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