[MCEHLDG] QoQ TTM Result on 30-Apr-2002 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
30-Apr-2002 [#3]
Profit Trend
QoQ- -7.24%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 62,537 68,748 71,514 71,368 72,695 68,873 65,601 -3.13%
PBT 11,250 13,402 13,921 13,770 14,940 13,900 13,307 -10.56%
Tax -4,582 -5,198 -4,965 -2,951 -3,277 -3,126 -3,185 27.35%
NP 6,668 8,204 8,956 10,819 11,663 10,774 10,122 -24.23%
-
NP to SH 6,668 8,204 8,956 10,819 11,663 10,774 10,122 -24.23%
-
Tax Rate 40.73% 38.79% 35.67% 21.43% 21.93% 22.49% 23.93% -
Total Cost 55,869 60,544 62,558 60,549 61,032 58,099 55,479 0.46%
-
Net Worth 78,627 81,911 43,534 80,192 78,477 78,549 75,672 2.57%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,411 43 43 3,961 3,961 3,961 3,961 7.41%
Div Payout % 66.16% 0.53% 0.49% 36.62% 33.97% 36.77% 39.14% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 78,627 81,911 43,534 80,192 78,477 78,549 75,672 2.57%
NOSH 43,681 43,569 43,534 43,582 39,634 39,671 39,619 6.70%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 10.66% 11.93% 12.52% 15.16% 16.04% 15.64% 15.43% -
ROE 8.48% 10.02% 20.57% 13.49% 14.86% 13.72% 13.38% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 143.16 157.79 164.27 163.75 183.41 173.61 165.58 -9.21%
EPS 15.26 18.83 20.57 24.82 29.43 27.16 25.55 -29.01%
DPS 10.10 0.10 0.10 9.09 10.00 10.00 10.00 0.66%
NAPS 1.80 1.88 1.00 1.84 1.98 1.98 1.91 -3.86%
Adjusted Per Share Value based on latest NOSH - 43,582
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 50.60 55.63 57.87 57.75 58.82 55.73 53.08 -3.13%
EPS 5.40 6.64 7.25 8.75 9.44 8.72 8.19 -24.18%
DPS 3.57 0.04 0.04 3.21 3.21 3.21 3.21 7.32%
NAPS 0.6362 0.6628 0.3523 0.6489 0.635 0.6356 0.6123 2.57%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.92 2.10 2.28 2.80 2.35 1.61 1.69 -
P/RPS 1.34 1.33 1.39 1.71 1.28 0.93 1.02 19.89%
P/EPS 12.58 11.15 11.08 11.28 7.99 5.93 6.61 53.39%
EY 7.95 8.97 9.02 8.87 12.52 16.87 15.12 -34.77%
DY 5.26 0.05 0.04 3.25 4.26 6.21 5.92 -7.55%
P/NAPS 1.07 1.12 2.28 1.52 1.19 0.81 0.88 13.87%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 30/12/02 24/09/02 27/06/02 29/03/02 28/12/01 20/09/01 -
Price 1.66 1.94 2.06 2.40 2.18 2.40 1.76 -
P/RPS 1.16 1.23 1.25 1.47 1.19 1.38 1.06 6.17%
P/EPS 10.87 10.30 10.01 9.67 7.41 8.84 6.89 35.40%
EY 9.20 9.71 9.99 10.34 13.50 11.32 14.52 -26.16%
DY 6.08 0.05 0.05 3.79 4.59 4.17 5.68 4.62%
P/NAPS 0.92 1.03 2.06 1.30 1.10 1.21 0.92 0.00%

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