[MCEHLDG] QoQ TTM Result on 31-Oct-2001 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2002
Quarter
31-Oct-2001 [#1]
Profit Trend
QoQ- 6.44%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 71,514 71,368 72,695 68,873 65,601 64,997 60,097 12.33%
PBT 13,921 13,770 14,940 13,900 13,307 14,637 12,551 7.17%
Tax -4,965 -2,951 -3,277 -3,126 -3,185 -4,332 -3,852 18.49%
NP 8,956 10,819 11,663 10,774 10,122 10,305 8,699 1.96%
-
NP to SH 8,956 10,819 11,663 10,774 10,122 10,305 8,699 1.96%
-
Tax Rate 35.67% 21.43% 21.93% 22.49% 23.93% 29.60% 30.69% -
Total Cost 62,558 60,549 61,032 58,099 55,479 54,692 51,398 14.03%
-
Net Worth 43,534 80,192 78,477 78,549 75,672 73,337 69,706 -26.99%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 43 3,961 3,961 3,961 3,961 3,963 3,963 -95.13%
Div Payout % 0.49% 36.62% 33.97% 36.77% 39.14% 38.46% 45.56% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 43,534 80,192 78,477 78,549 75,672 73,337 69,706 -26.99%
NOSH 43,534 43,582 39,634 39,671 39,619 39,641 39,605 6.52%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 12.52% 15.16% 16.04% 15.64% 15.43% 15.85% 14.47% -
ROE 20.57% 13.49% 14.86% 13.72% 13.38% 14.05% 12.48% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 164.27 163.75 183.41 173.61 165.58 163.96 151.74 5.44%
EPS 20.57 24.82 29.43 27.16 25.55 26.00 21.96 -4.27%
DPS 0.10 9.09 10.00 10.00 10.00 10.00 10.00 -95.39%
NAPS 1.00 1.84 1.98 1.98 1.91 1.85 1.76 -31.47%
Adjusted Per Share Value based on latest NOSH - 39,671
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 52.61 52.50 53.48 50.66 48.26 47.81 44.21 12.33%
EPS 6.59 7.96 8.58 7.93 7.45 7.58 6.40 1.97%
DPS 0.03 2.91 2.91 2.91 2.91 2.92 2.92 -95.31%
NAPS 0.3202 0.5899 0.5773 0.5778 0.5567 0.5395 0.5128 -27.00%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.28 2.80 2.35 1.61 1.69 1.50 1.97 -
P/RPS 1.39 1.71 1.28 0.93 1.02 0.91 1.30 4.57%
P/EPS 11.08 11.28 7.99 5.93 6.61 5.77 8.97 15.16%
EY 9.02 8.87 12.52 16.87 15.12 17.33 11.15 -13.21%
DY 0.04 3.25 4.26 6.21 5.92 6.67 5.08 -96.07%
P/NAPS 2.28 1.52 1.19 0.81 0.88 0.81 1.12 60.83%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 24/09/02 27/06/02 29/03/02 28/12/01 20/09/01 21/06/01 29/03/01 -
Price 2.06 2.40 2.18 2.40 1.76 1.48 1.36 -
P/RPS 1.25 1.47 1.19 1.38 1.06 0.90 0.90 24.55%
P/EPS 10.01 9.67 7.41 8.84 6.89 5.69 6.19 37.89%
EY 9.99 10.34 13.50 11.32 14.52 17.56 16.15 -27.46%
DY 0.05 3.79 4.59 4.17 5.68 6.76 7.35 -96.44%
P/NAPS 2.06 1.30 1.10 1.21 0.92 0.80 0.77 93.06%

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