[MCEHLDG] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -71.31%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 109,173 81,003 57,090 29,944 111,091 80,095 53,903 60.14%
PBT 31,586 28,990 7,818 3,962 14,708 10,128 7,310 165.52%
Tax -2,386 -1,767 -1,344 -873 -3,922 -2,805 -2,010 12.12%
NP 29,200 27,223 6,474 3,089 10,786 7,323 5,300 212.26%
-
NP to SH 28,800 26,877 6,528 3,132 10,916 7,414 5,357 207.20%
-
Tax Rate 7.55% 6.10% 17.19% 22.03% 26.67% 27.70% 27.50% -
Total Cost 79,973 53,780 50,616 26,855 100,305 72,772 48,603 39.41%
-
Net Worth 93,251 92,579 72,233 70,168 67,043 64,623 62,551 30.53%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 53 13 13 - 26 13 13 155.42%
Div Payout % 0.19% 0.05% 0.20% - 0.24% 0.18% 0.25% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 93,251 92,579 72,233 70,168 67,043 64,623 62,551 30.53%
NOSH 44,403 44,405 44,405 44,405 44,408 44,417 44,413 -0.01%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 26.75% 33.61% 11.34% 10.32% 9.71% 9.14% 9.83% -
ROE 30.88% 29.03% 9.04% 4.46% 16.28% 11.47% 8.56% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 245.87 182.42 128.57 67.43 250.16 180.32 121.37 60.17%
EPS 65.04 60.53 14.70 7.05 24.58 16.70 12.06 207.84%
DPS 0.12 0.03 0.03 0.00 0.06 0.03 0.03 152.19%
NAPS 2.1001 2.0849 1.6267 1.5802 1.5097 1.4549 1.4084 30.55%
Adjusted Per Share Value based on latest NOSH - 44,405
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 80.31 59.59 42.00 22.03 81.72 58.92 39.65 60.15%
EPS 21.19 19.77 4.80 2.30 8.03 5.45 3.94 207.28%
DPS 0.04 0.01 0.01 0.00 0.02 0.01 0.01 152.19%
NAPS 0.686 0.681 0.5314 0.5162 0.4932 0.4754 0.4601 30.54%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.80 1.54 1.45 1.39 1.22 1.09 1.14 -
P/RPS 0.73 0.84 1.13 2.06 0.49 0.60 0.94 -15.52%
P/EPS 2.78 2.54 9.86 19.71 4.96 6.53 9.45 -55.80%
EY 36.03 39.30 10.14 5.07 20.15 15.31 10.58 126.52%
DY 0.07 0.02 0.02 0.00 0.05 0.03 0.03 76.01%
P/NAPS 0.86 0.74 0.89 0.88 0.81 0.75 0.81 4.07%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 27/09/13 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 -
Price 1.96 1.85 1.60 1.35 1.39 1.18 1.28 -
P/RPS 0.80 1.01 1.24 2.00 0.56 0.65 1.05 -16.59%
P/EPS 3.02 3.06 10.88 19.14 5.65 7.07 10.61 -56.76%
EY 33.09 32.72 9.19 5.22 17.68 14.15 9.42 131.25%
DY 0.06 0.02 0.02 0.00 0.04 0.03 0.02 108.14%
P/NAPS 0.93 0.89 0.98 0.85 0.92 0.81 0.91 1.46%

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