[MCEHLDG] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 70.2%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 23,913 27,146 29,944 30,996 26,192 25,282 28,621 -11.30%
PBT 21,172 3,856 3,962 4,580 2,818 2,882 4,428 184.08%
Tax -423 -471 -873 -1,118 -795 -725 -1,285 -52.35%
NP 20,749 3,385 3,089 3,462 2,023 2,157 3,143 252.31%
-
NP to SH 20,349 3,396 3,132 3,501 2,057 2,176 3,181 244.99%
-
Tax Rate 2.00% 12.21% 22.03% 24.41% 28.21% 25.16% 29.02% -
Total Cost 3,164 23,761 26,855 27,534 24,169 23,125 25,478 -75.14%
-
Net Worth 92,579 72,233 70,168 67,015 64,641 62,547 61,474 31.41%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 13 - 13 - 13 - -
Div Payout % - 0.39% - 0.38% - 0.61% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 92,579 72,233 70,168 67,015 64,641 62,547 61,474 31.41%
NOSH 44,405 44,405 44,405 44,390 44,430 44,410 44,415 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 86.77% 12.47% 10.32% 11.17% 7.72% 8.53% 10.98% -
ROE 21.98% 4.70% 4.46% 5.22% 3.18% 3.48% 5.17% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 53.85 61.13 67.43 69.83 58.95 56.93 64.44 -11.28%
EPS 45.83 7.65 7.05 7.88 4.63 4.90 7.16 245.12%
DPS 0.00 0.03 0.00 0.03 0.00 0.03 0.00 -
NAPS 2.0849 1.6267 1.5802 1.5097 1.4549 1.4084 1.3841 31.43%
Adjusted Per Share Value based on latest NOSH - 44,390
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 17.59 19.97 22.03 22.80 19.27 18.60 21.05 -11.29%
EPS 14.97 2.50 2.30 2.58 1.51 1.60 2.34 245.00%
DPS 0.00 0.01 0.00 0.01 0.00 0.01 0.00 -
NAPS 0.681 0.5314 0.5162 0.493 0.4755 0.4601 0.4522 31.41%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.54 1.45 1.39 1.22 1.09 1.14 0.67 -
P/RPS 2.86 2.37 2.06 1.75 1.85 2.00 1.04 96.40%
P/EPS 3.36 18.96 19.71 15.47 23.54 23.27 9.35 -49.48%
EY 29.76 5.27 5.07 6.46 4.25 4.30 10.69 98.01%
DY 0.00 0.02 0.00 0.02 0.00 0.03 0.00 -
P/NAPS 0.74 0.89 0.88 0.81 0.75 0.81 0.48 33.48%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 -
Price 1.85 1.60 1.35 1.39 1.18 1.28 0.67 -
P/RPS 3.44 2.62 2.00 1.99 2.00 2.25 1.04 122.16%
P/EPS 4.04 20.92 19.14 17.62 25.49 26.12 9.35 -42.87%
EY 24.77 4.78 5.22 5.67 3.92 3.83 10.69 75.19%
DY 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 0.89 0.98 0.85 0.92 0.81 0.91 0.48 50.98%

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