[MCEHLDG] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 7.15%
YoY- 26.18%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 111,999 114,278 112,414 111,091 108,679 107,539 106,530 3.39%
PBT 33,570 15,216 14,242 14,708 13,707 13,977 13,727 81.61%
Tax -2,885 -3,257 -3,511 -3,923 -3,643 -3,614 -3,724 -15.66%
NP 30,685 11,959 10,731 10,785 10,064 10,363 10,003 111.26%
-
NP to SH 30,378 12,086 10,866 10,915 10,187 10,443 10,062 109.03%
-
Tax Rate 8.59% 21.41% 24.65% 26.67% 26.58% 25.86% 27.13% -
Total Cost 81,314 102,319 101,683 100,306 98,615 97,176 96,527 -10.81%
-
Net Worth 92,579 72,233 70,168 67,015 64,641 62,547 61,474 31.41%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 26 26 26 26 1,124 2,234 3,331 -96.07%
Div Payout % 0.09% 0.22% 0.25% 0.24% 11.04% 21.39% 33.11% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 92,579 72,233 70,168 67,015 64,641 62,547 61,474 31.41%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,415 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 27.40% 10.46% 9.55% 9.71% 9.26% 9.64% 9.39% -
ROE 32.81% 16.73% 15.49% 16.29% 15.76% 16.70% 16.37% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 252.22 257.35 253.16 250.26 244.61 242.15 239.85 3.41%
EPS 68.41 27.22 24.47 24.59 22.93 23.51 22.65 109.08%
DPS 0.06 0.06 0.06 0.06 2.53 5.03 7.50 -96.01%
NAPS 2.0849 1.6267 1.5802 1.5097 1.4549 1.4084 1.3841 31.43%
Adjusted Per Share Value based on latest NOSH - 44,390
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 82.39 84.06 82.69 81.72 79.95 79.11 78.36 3.40%
EPS 22.35 8.89 7.99 8.03 7.49 7.68 7.40 109.08%
DPS 0.02 0.02 0.02 0.02 0.83 1.64 2.45 -95.95%
NAPS 0.681 0.5314 0.5162 0.493 0.4755 0.4601 0.4522 31.41%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.54 1.45 1.39 1.22 1.09 1.14 0.67 -
P/RPS 0.61 0.56 0.55 0.49 0.45 0.47 0.28 68.13%
P/EPS 2.25 5.33 5.68 4.96 4.75 4.85 2.96 -16.72%
EY 44.42 18.77 17.60 20.15 21.03 20.63 33.81 19.97%
DY 0.04 0.04 0.04 0.05 2.32 4.41 11.19 -97.67%
P/NAPS 0.74 0.89 0.88 0.81 0.75 0.81 0.48 33.48%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 24/06/13 29/03/13 21/12/12 24/09/12 28/06/12 27/03/12 27/12/11 -
Price 1.85 1.60 1.35 1.39 1.18 1.28 0.67 -
P/RPS 0.73 0.62 0.53 0.56 0.48 0.53 0.28 89.53%
P/EPS 2.70 5.88 5.52 5.65 5.15 5.44 2.96 -5.95%
EY 36.98 17.01 18.13 17.69 19.43 18.37 33.81 6.16%
DY 0.03 0.04 0.04 0.04 2.14 3.93 11.19 -98.07%
P/NAPS 0.89 0.98 0.85 0.92 0.81 0.91 0.48 50.98%

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