[MCEHLDG] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -16.87%
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 46,078 47,196 52,301 58,387 62,537 68,748 71,514 -25.34%
PBT 6,744 7,359 9,197 9,721 11,250 13,402 13,921 -38.23%
Tax -1,494 -1,599 -2,447 -4,178 -4,582 -5,198 -4,965 -54.99%
NP 5,250 5,760 6,750 5,543 6,668 8,204 8,956 -29.88%
-
NP to SH 5,250 5,760 6,750 5,543 6,668 8,204 8,956 -29.88%
-
Tax Rate 22.15% 21.73% 26.61% 42.98% 40.73% 38.79% 35.67% -
Total Cost 40,828 41,436 45,551 52,844 55,869 60,544 62,558 -24.70%
-
Net Worth 80,472 83,463 43,655 80,604 78,627 81,911 43,534 50.44%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 4,365 8,733 8,733 4,411 4,411 43 43 2057.85%
Div Payout % 83.15% 151.63% 129.39% 79.59% 66.16% 0.53% 0.49% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 80,472 83,463 43,655 80,604 78,627 81,911 43,534 50.44%
NOSH 44,215 43,698 43,655 43,569 43,681 43,569 43,534 1.03%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 11.39% 12.20% 12.91% 9.49% 10.66% 11.93% 12.52% -
ROE 6.52% 6.90% 15.46% 6.88% 8.48% 10.02% 20.57% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 104.21 108.00 119.80 134.01 143.16 157.79 164.27 -26.10%
EPS 11.87 13.18 15.46 12.72 15.26 18.83 20.57 -30.61%
DPS 10.00 20.00 20.00 10.10 10.10 0.10 0.10 2036.43%
NAPS 1.82 1.91 1.00 1.85 1.80 1.88 1.00 48.90%
Adjusted Per Share Value based on latest NOSH - 43,569
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 33.90 34.72 38.47 42.95 46.00 50.57 52.61 -25.33%
EPS 3.86 4.24 4.97 4.08 4.91 6.03 6.59 -29.92%
DPS 3.21 6.42 6.42 3.25 3.25 0.03 0.03 2134.73%
NAPS 0.592 0.614 0.3211 0.5929 0.5784 0.6026 0.3202 50.46%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.68 1.83 1.83 1.51 1.92 2.10 2.28 -
P/RPS 1.61 1.69 1.53 1.13 1.34 1.33 1.39 10.26%
P/EPS 14.15 13.88 11.84 11.87 12.58 11.15 11.08 17.65%
EY 7.07 7.20 8.45 8.43 7.95 8.97 9.02 -14.95%
DY 5.95 10.93 10.93 6.69 5.26 0.05 0.04 2681.93%
P/NAPS 0.92 0.96 1.83 0.82 1.07 1.12 2.28 -45.30%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 26/09/03 24/06/03 27/03/03 30/12/02 24/09/02 -
Price 1.63 1.83 1.74 1.60 1.66 1.94 2.06 -
P/RPS 1.56 1.69 1.45 1.19 1.16 1.23 1.25 15.86%
P/EPS 13.73 13.88 11.25 12.58 10.87 10.30 10.01 23.37%
EY 7.28 7.20 8.89 7.95 9.20 9.71 9.99 -18.97%
DY 6.13 10.93 11.49 6.31 6.08 0.05 0.05 2346.37%
P/NAPS 0.90 0.96 1.74 0.86 0.92 1.03 2.06 -42.33%

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