[MCEHLDG] QoQ TTM Result on 31-Jan-2013 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 11.23%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 106,302 109,173 111,999 114,278 112,414 111,091 108,679 -1.45%
PBT 30,187 31,586 33,570 15,216 14,242 14,708 13,707 69.02%
Tax -2,076 -2,386 -2,885 -3,257 -3,511 -3,923 -3,643 -31.19%
NP 28,111 29,200 30,685 11,959 10,731 10,785 10,064 97.96%
-
NP to SH 27,762 28,880 30,378 12,086 10,866 10,915 10,187 94.74%
-
Tax Rate 6.88% 7.55% 8.59% 21.41% 24.65% 26.67% 26.58% -
Total Cost 78,191 79,973 81,314 102,319 101,683 100,306 98,615 -14.29%
-
Net Worth 95,266 93,254 92,579 72,233 70,168 67,015 64,641 29.41%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 53 53 26 26 26 26 1,124 -86.87%
Div Payout % 0.19% 0.18% 0.09% 0.22% 0.25% 0.24% 11.04% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 95,266 93,254 92,579 72,233 70,168 67,015 64,641 29.41%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,405 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 26.44% 26.75% 27.40% 10.46% 9.55% 9.71% 9.26% -
ROE 29.14% 30.97% 32.81% 16.73% 15.49% 16.29% 15.76% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 239.39 245.86 252.22 257.35 253.16 250.26 244.61 -1.42%
EPS 62.52 65.04 68.41 27.22 24.47 24.59 22.93 94.81%
DPS 0.12 0.12 0.06 0.06 0.06 0.06 2.53 -86.82%
NAPS 2.1454 2.1001 2.0849 1.6267 1.5802 1.5097 1.4549 29.46%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 78.20 80.31 82.39 84.06 82.69 81.72 79.95 -1.46%
EPS 20.42 21.24 22.35 8.89 7.99 8.03 7.49 94.80%
DPS 0.04 0.04 0.02 0.02 0.02 0.02 0.83 -86.68%
NAPS 0.7008 0.686 0.681 0.5314 0.5162 0.493 0.4755 29.41%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.78 1.80 1.54 1.45 1.39 1.22 1.09 -
P/RPS 0.74 0.73 0.61 0.56 0.55 0.49 0.45 39.19%
P/EPS 2.85 2.77 2.25 5.33 5.68 4.96 4.75 -28.79%
EY 35.12 36.13 44.42 18.77 17.60 20.15 21.03 40.62%
DY 0.07 0.07 0.04 0.04 0.04 0.05 2.32 -90.24%
P/NAPS 0.83 0.86 0.74 0.89 0.88 0.81 0.75 6.97%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 -
Price 1.68 1.96 1.85 1.60 1.35 1.39 1.18 -
P/RPS 0.70 0.80 0.73 0.62 0.53 0.56 0.48 28.51%
P/EPS 2.69 3.01 2.70 5.88 5.52 5.65 5.15 -35.06%
EY 37.21 33.18 36.98 17.01 18.13 17.69 19.43 54.03%
DY 0.07 0.06 0.03 0.04 0.04 0.04 2.14 -89.70%
P/NAPS 0.78 0.93 0.89 0.98 0.85 0.92 0.81 -2.47%

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