[MCEHLDG] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -5.47%
YoY- -11.07%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 27,146 29,944 30,996 26,192 25,282 28,621 28,584 -3.36%
PBT 3,856 3,962 4,580 2,818 2,882 4,428 3,579 5.07%
Tax -471 -873 -1,118 -795 -725 -1,285 -838 -31.77%
NP 3,385 3,089 3,462 2,023 2,157 3,143 2,741 15.03%
-
NP to SH 3,396 3,132 3,501 2,057 2,176 3,181 2,773 14.39%
-
Tax Rate 12.21% 22.03% 24.41% 28.21% 25.16% 29.02% 23.41% -
Total Cost 23,761 26,855 27,534 24,169 23,125 25,478 25,843 -5.42%
-
Net Worth 72,233 70,168 67,015 64,641 62,547 61,474 58,317 15.26%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 13 - 13 - 13 - 1,110 -94.77%
Div Payout % 0.39% - 0.38% - 0.61% - 40.06% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 72,233 70,168 67,015 64,641 62,547 61,474 58,317 15.26%
NOSH 44,405 44,405 44,390 44,430 44,410 44,415 44,439 -0.05%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 12.47% 10.32% 11.17% 7.72% 8.53% 10.98% 9.59% -
ROE 4.70% 4.46% 5.22% 3.18% 3.48% 5.17% 4.76% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 61.13 67.43 69.83 58.95 56.93 64.44 64.32 -3.31%
EPS 7.65 7.05 7.88 4.63 4.90 7.16 6.24 14.47%
DPS 0.03 0.00 0.03 0.00 0.03 0.00 2.50 -94.68%
NAPS 1.6267 1.5802 1.5097 1.4549 1.4084 1.3841 1.3123 15.31%
Adjusted Per Share Value based on latest NOSH - 44,430
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 19.97 22.03 22.80 19.27 18.60 21.05 21.03 -3.37%
EPS 2.50 2.30 2.58 1.51 1.60 2.34 2.04 14.44%
DPS 0.01 0.00 0.01 0.00 0.01 0.00 0.82 -94.63%
NAPS 0.5314 0.5162 0.493 0.4755 0.4601 0.4522 0.429 15.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.45 1.39 1.22 1.09 1.14 0.67 0.69 -
P/RPS 2.37 2.06 1.75 1.85 2.00 1.04 1.07 69.51%
P/EPS 18.96 19.71 15.47 23.54 23.27 9.35 11.06 43.00%
EY 5.27 5.07 6.46 4.25 4.30 10.69 9.04 -30.10%
DY 0.02 0.00 0.02 0.00 0.03 0.00 3.62 -96.82%
P/NAPS 0.89 0.88 0.81 0.75 0.81 0.48 0.53 41.05%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 30/09/11 -
Price 1.60 1.35 1.39 1.18 1.28 0.67 0.60 -
P/RPS 2.62 2.00 1.99 2.00 2.25 1.04 0.93 98.84%
P/EPS 20.92 19.14 17.62 25.49 26.12 9.35 9.62 67.45%
EY 4.78 5.22 5.67 3.92 3.83 10.69 10.40 -40.30%
DY 0.02 0.00 0.02 0.00 0.02 0.00 4.17 -97.10%
P/NAPS 0.98 0.85 0.92 0.81 0.91 0.48 0.46 65.18%

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