[MCEHLDG] QoQ TTM Result on 30-Apr-2005 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 12.5%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 55,929 58,242 57,994 57,866 54,477 48,878 46,575 12.93%
PBT 5,210 5,842 6,247 5,848 5,756 4,792 4,487 10.44%
Tax -1,547 -1,948 -2,110 -1,590 -1,971 -1,707 -1,598 -2.13%
NP 3,663 3,894 4,137 4,258 3,785 3,085 2,889 17.09%
-
NP to SH 3,579 3,838 4,137 4,258 3,785 3,085 2,889 15.30%
-
Tax Rate 29.69% 33.34% 33.78% 27.19% 34.24% 35.62% 35.61% -
Total Cost 52,266 54,348 53,857 53,608 50,692 45,793 43,686 12.66%
-
Net Worth 86,784 83,768 83,286 82,196 84,436 83,459 81,006 4.68%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 35 35 35 3,081 3,081 7,503 7,503 -97.18%
Div Payout % 1.00% 0.93% 0.86% 72.38% 81.42% 243.22% 259.72% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 86,784 83,768 83,286 82,196 84,436 83,459 81,006 4.68%
NOSH 44,504 44,322 44,538 44,430 44,440 44,393 44,025 0.72%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.55% 6.69% 7.13% 7.36% 6.95% 6.31% 6.20% -
ROE 4.12% 4.58% 4.97% 5.18% 4.48% 3.70% 3.57% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 125.67 131.41 130.21 130.24 122.59 110.10 105.79 12.12%
EPS 8.04 8.66 9.29 9.58 8.52 6.95 6.56 14.48%
DPS 0.08 0.08 0.08 7.00 7.00 17.00 17.00 -97.16%
NAPS 1.95 1.89 1.87 1.85 1.90 1.88 1.84 3.93%
Adjusted Per Share Value based on latest NOSH - 44,430
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 45.26 47.13 46.93 46.82 44.08 39.55 37.69 12.93%
EPS 2.90 3.11 3.35 3.45 3.06 2.50 2.34 15.33%
DPS 0.03 0.03 0.03 2.49 2.49 6.07 6.07 -97.07%
NAPS 0.7022 0.6778 0.6739 0.6651 0.6832 0.6753 0.6555 4.68%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.22 1.14 1.14 1.43 1.32 1.34 1.35 -
P/RPS 0.97 0.87 0.88 1.10 1.08 1.22 1.28 -16.83%
P/EPS 15.17 13.16 12.27 14.92 15.50 19.28 20.57 -18.32%
EY 6.59 7.60 8.15 6.70 6.45 5.19 4.86 22.44%
DY 0.07 0.07 0.07 4.90 5.30 12.69 12.59 -96.83%
P/NAPS 0.63 0.60 0.61 0.77 0.69 0.71 0.73 -9.33%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 22/12/05 29/09/05 28/06/05 31/03/05 30/12/04 27/09/04 -
Price 1.10 1.15 1.08 1.10 1.20 1.57 1.33 -
P/RPS 0.88 0.88 0.83 0.84 0.98 1.43 1.26 -21.23%
P/EPS 13.68 13.28 11.63 11.48 14.09 22.59 20.27 -23.00%
EY 7.31 7.53 8.60 8.71 7.10 4.43 4.93 29.93%
DY 0.07 0.07 0.07 6.36 5.83 10.83 12.78 -96.86%
P/NAPS 0.56 0.61 0.58 0.59 0.63 0.84 0.72 -15.38%

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