[MCEHLDG] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 151.35%
YoY- 198.2%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 107,803 106,302 109,173 111,999 114,278 112,414 111,091 -1.97%
PBT 27,345 30,187 31,586 33,570 15,216 14,242 14,708 51.02%
Tax -2,013 -2,076 -2,386 -2,885 -3,257 -3,511 -3,923 -35.82%
NP 25,332 28,111 29,200 30,685 11,959 10,731 10,785 76.42%
-
NP to SH 25,005 27,762 28,880 30,378 12,086 10,866 10,915 73.51%
-
Tax Rate 7.36% 6.88% 7.55% 8.59% 21.41% 24.65% 26.67% -
Total Cost 82,471 78,191 79,973 81,314 102,319 101,683 100,306 -12.20%
-
Net Worth 91,909 95,266 93,254 92,579 72,233 70,168 67,015 23.36%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 53 53 53 26 26 26 26 60.56%
Div Payout % 0.21% 0.19% 0.18% 0.09% 0.22% 0.25% 0.24% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 91,909 95,266 93,254 92,579 72,233 70,168 67,015 23.36%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,405 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 23.50% 26.44% 26.75% 27.40% 10.46% 9.55% 9.71% -
ROE 27.21% 29.14% 30.97% 32.81% 16.73% 15.49% 16.29% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 242.77 239.39 245.86 252.22 257.35 253.16 250.26 -1.99%
EPS 56.31 62.52 65.04 68.41 27.22 24.47 24.59 73.47%
DPS 0.12 0.12 0.12 0.06 0.06 0.06 0.06 58.53%
NAPS 2.0698 2.1454 2.1001 2.0849 1.6267 1.5802 1.5097 23.34%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 79.30 78.20 80.31 82.39 84.06 82.69 81.72 -1.97%
EPS 18.39 20.42 21.24 22.35 8.89 7.99 8.03 73.48%
DPS 0.04 0.04 0.04 0.02 0.02 0.02 0.02 58.53%
NAPS 0.6761 0.7008 0.686 0.681 0.5314 0.5162 0.493 23.36%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.61 1.78 1.80 1.54 1.45 1.39 1.22 -
P/RPS 0.66 0.74 0.73 0.61 0.56 0.55 0.49 21.89%
P/EPS 2.86 2.85 2.77 2.25 5.33 5.68 4.96 -30.65%
EY 34.98 35.12 36.13 44.42 18.77 17.60 20.15 44.29%
DY 0.07 0.07 0.07 0.04 0.04 0.04 0.05 25.06%
P/NAPS 0.78 0.83 0.86 0.74 0.89 0.88 0.81 -2.47%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 24/09/12 -
Price 1.70 1.68 1.96 1.85 1.60 1.35 1.39 -
P/RPS 0.70 0.70 0.80 0.73 0.62 0.53 0.56 15.99%
P/EPS 3.02 2.69 3.01 2.70 5.88 5.52 5.65 -34.06%
EY 33.12 37.21 33.18 36.98 17.01 18.13 17.69 51.73%
DY 0.07 0.07 0.06 0.03 0.04 0.04 0.04 45.07%
P/NAPS 0.82 0.78 0.93 0.89 0.98 0.85 0.92 -7.36%

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