[MCEHLDG] QoQ TTM Result on 31-Jul-2013 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- -4.93%
YoY- 164.59%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 106,679 107,803 106,302 109,173 111,999 114,278 112,414 -3.43%
PBT 10,408 27,345 30,187 31,586 33,570 15,216 14,242 -18.91%
Tax -1,036 -2,013 -2,076 -2,386 -2,885 -3,257 -3,511 -55.77%
NP 9,372 25,332 28,111 29,200 30,685 11,959 10,731 -8.65%
-
NP to SH 9,376 25,005 27,762 28,880 30,378 12,086 10,866 -9.38%
-
Tax Rate 9.95% 7.36% 6.88% 7.55% 8.59% 21.41% 24.65% -
Total Cost 97,307 82,471 78,191 79,973 81,314 102,319 101,683 -2.89%
-
Net Worth 96,629 91,909 95,266 93,254 92,579 72,233 70,168 23.85%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 53 53 53 53 26 26 26 60.97%
Div Payout % 0.57% 0.21% 0.19% 0.18% 0.09% 0.22% 0.25% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 96,629 91,909 95,266 93,254 92,579 72,233 70,168 23.85%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,405 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 8.79% 23.50% 26.44% 26.75% 27.40% 10.46% 9.55% -
ROE 9.70% 27.21% 29.14% 30.97% 32.81% 16.73% 15.49% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 240.24 242.77 239.39 245.86 252.22 257.35 253.16 -3.44%
EPS 21.11 56.31 62.52 65.04 68.41 27.22 24.47 -9.40%
DPS 0.12 0.12 0.12 0.12 0.06 0.06 0.06 58.94%
NAPS 2.1761 2.0698 2.1454 2.1001 2.0849 1.6267 1.5802 23.85%
Adjusted Per Share Value based on latest NOSH - 44,405
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 78.47 79.30 78.20 80.31 82.39 84.06 82.69 -3.44%
EPS 6.90 18.39 20.42 21.24 22.35 8.89 7.99 -9.33%
DPS 0.04 0.04 0.04 0.04 0.02 0.02 0.02 58.94%
NAPS 0.7108 0.6761 0.7008 0.686 0.681 0.5314 0.5162 23.84%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.50 1.61 1.78 1.80 1.54 1.45 1.39 -
P/RPS 0.62 0.66 0.74 0.73 0.61 0.56 0.55 8.33%
P/EPS 7.10 2.86 2.85 2.77 2.25 5.33 5.68 16.08%
EY 14.08 34.98 35.12 36.13 44.42 18.77 17.60 -13.85%
DY 0.08 0.07 0.07 0.07 0.04 0.04 0.04 58.94%
P/NAPS 0.69 0.78 0.83 0.86 0.74 0.89 0.88 -15.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 26/03/14 23/12/13 27/09/13 24/06/13 29/03/13 21/12/12 -
Price 1.48 1.70 1.68 1.96 1.85 1.60 1.35 -
P/RPS 0.62 0.70 0.70 0.80 0.73 0.62 0.53 11.05%
P/EPS 7.01 3.02 2.69 3.01 2.70 5.88 5.52 17.32%
EY 14.27 33.12 37.21 33.18 36.98 17.01 18.13 -14.78%
DY 0.08 0.07 0.07 0.06 0.03 0.04 0.04 58.94%
P/NAPS 0.68 0.82 0.78 0.93 0.89 0.98 0.85 -13.85%

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