[MCEHLDG] QoQ Quarter Result on 31-Jan-2013 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 8.43%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 27,073 28,170 23,913 27,146 29,944 30,996 26,192 2.22%
PBT 2,563 2,596 21,172 3,856 3,962 4,580 2,818 -6.11%
Tax -563 -619 -423 -471 -873 -1,118 -795 -20.49%
NP 2,000 1,977 20,749 3,385 3,089 3,462 2,023 -0.75%
-
NP to SH 2,014 2,003 20,349 3,396 3,132 3,501 2,057 -1.39%
-
Tax Rate 21.97% 23.84% 2.00% 12.21% 22.03% 24.41% 28.21% -
Total Cost 25,073 26,193 3,164 23,761 26,855 27,534 24,169 2.47%
-
Net Worth 95,266 93,254 92,579 72,233 70,168 67,015 64,641 29.41%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 39 - 13 - 13 - -
Div Payout % - 2.00% - 0.39% - 0.38% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 95,266 93,254 92,579 72,233 70,168 67,015 64,641 29.41%
NOSH 44,405 44,405 44,405 44,405 44,405 44,390 44,430 -0.03%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 7.39% 7.02% 86.77% 12.47% 10.32% 11.17% 7.72% -
ROE 2.11% 2.15% 21.98% 4.70% 4.46% 5.22% 3.18% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 60.97 63.44 53.85 61.13 67.43 69.83 58.95 2.26%
EPS 4.54 4.51 45.83 7.65 7.05 7.88 4.63 -1.29%
DPS 0.00 0.09 0.00 0.03 0.00 0.03 0.00 -
NAPS 2.1454 2.1001 2.0849 1.6267 1.5802 1.5097 1.4549 29.46%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.92 20.72 17.59 19.97 22.03 22.80 19.27 2.23%
EPS 1.48 1.47 14.97 2.50 2.30 2.58 1.51 -1.32%
DPS 0.00 0.03 0.00 0.01 0.00 0.01 0.00 -
NAPS 0.7008 0.686 0.681 0.5314 0.5162 0.493 0.4755 29.41%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.78 1.80 1.54 1.45 1.39 1.22 1.09 -
P/RPS 2.92 2.84 2.86 2.37 2.06 1.75 1.85 35.45%
P/EPS 39.25 39.90 3.36 18.96 19.71 15.47 23.54 40.48%
EY 2.55 2.51 29.76 5.27 5.07 6.46 4.25 -28.79%
DY 0.00 0.05 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 0.83 0.86 0.74 0.89 0.88 0.81 0.75 6.97%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 -
Price 1.68 1.96 1.85 1.60 1.35 1.39 1.18 -
P/RPS 2.76 3.09 3.44 2.62 2.00 1.99 2.00 23.87%
P/EPS 37.04 43.45 4.04 20.92 19.14 17.62 25.49 28.20%
EY 2.70 2.30 24.77 4.78 5.22 5.67 3.92 -21.95%
DY 0.00 0.05 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 0.78 0.93 0.89 0.98 0.85 0.92 0.81 -2.47%

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