[MCEHLDG] QoQ TTM Result on 31-Oct-2009 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 66.38%
YoY- 137.95%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 103,684 95,935 88,687 82,645 84,702 85,549 86,213 13.12%
PBT 12,661 7,017 2,832 672 348 2,954 4,943 87.52%
Tax -3,277 -2,162 -1,076 -262 -112 -701 -1,487 69.59%
NP 9,384 4,855 1,756 410 236 2,253 3,456 94.98%
-
NP to SH 9,396 4,826 1,770 386 232 2,226 3,320 100.46%
-
Tax Rate 25.88% 30.81% 37.99% 38.99% 32.18% 23.73% 30.08% -
Total Cost 94,300 91,080 86,931 82,235 84,466 83,296 82,757 9.12%
-
Net Worth 50,697 47,189 44,708 42,769 41,393 42,060 43,164 11.35%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 50,697 47,189 44,708 42,769 41,393 42,060 43,164 11.35%
NOSH 44,389 44,371 44,398 44,371 44,485 44,274 44,499 -0.16%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 9.05% 5.06% 1.98% 0.50% 0.28% 2.63% 4.01% -
ROE 18.53% 10.23% 3.96% 0.90% 0.56% 5.29% 7.69% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 233.58 216.21 199.75 186.26 190.40 193.23 193.74 13.31%
EPS 21.17 10.88 3.99 0.87 0.52 5.03 7.46 100.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1421 1.0635 1.007 0.9639 0.9305 0.95 0.97 11.53%
Adjusted Per Share Value based on latest NOSH - 44,371
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 76.27 70.57 65.24 60.79 62.31 62.93 63.42 13.12%
EPS 6.91 3.55 1.30 0.28 0.17 1.64 2.44 100.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3729 0.3471 0.3289 0.3146 0.3045 0.3094 0.3175 11.35%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.55 0.62 0.41 0.40 0.34 0.39 0.45 -
P/RPS 0.24 0.29 0.21 0.21 0.18 0.20 0.23 2.88%
P/EPS 2.60 5.70 10.28 45.98 65.19 7.76 6.03 -43.01%
EY 38.49 17.54 9.72 2.17 1.53 12.89 16.58 75.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.41 0.41 0.37 0.41 0.46 2.88%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 25/03/10 23/12/09 29/09/09 24/06/09 25/03/09 -
Price 0.68 0.50 0.42 0.50 0.37 0.31 0.45 -
P/RPS 0.29 0.23 0.21 0.27 0.19 0.16 0.23 16.76%
P/EPS 3.21 4.60 10.54 57.48 70.95 6.17 6.03 -34.39%
EY 31.13 21.75 9.49 1.74 1.41 16.22 16.58 52.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.42 0.52 0.40 0.33 0.46 19.43%

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