[MCEHLDG] QoQ TTM Result on 31-Oct-2010 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 3.05%
YoY- 2408.55%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 101,635 103,322 104,829 105,292 103,684 95,935 88,687 9.53%
PBT 11,737 12,677 13,088 13,037 12,661 7,017 2,832 158.68%
Tax -3,165 -3,401 -3,590 -3,426 -3,277 -2,162 -1,076 105.69%
NP 8,572 9,276 9,498 9,611 9,384 4,855 1,756 188.60%
-
NP to SH 8,650 9,366 9,560 9,683 9,396 4,826 1,770 188.81%
-
Tax Rate 26.97% 26.83% 27.43% 26.28% 25.88% 30.81% 37.99% -
Total Cost 93,063 94,046 95,331 95,681 94,300 91,080 86,931 4.66%
-
Net Worth 58,317 55,467 54,307 52,532 50,697 47,189 44,708 19.44%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 2,221 1,110 1,110 - - - - -
Div Payout % 25.68% 11.86% 11.62% - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 58,317 55,467 54,307 52,532 50,697 47,189 44,708 19.44%
NOSH 44,439 44,395 44,430 44,447 44,389 44,371 44,398 0.06%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.43% 8.98% 9.06% 9.13% 9.05% 5.06% 1.98% -
ROE 14.83% 16.89% 17.60% 18.43% 18.53% 10.23% 3.96% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 228.71 232.73 235.94 236.89 233.58 216.21 199.75 9.47%
EPS 19.46 21.10 21.52 21.79 21.17 10.88 3.99 188.42%
DPS 5.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.3123 1.2494 1.2223 1.1819 1.1421 1.0635 1.007 19.36%
Adjusted Per Share Value based on latest NOSH - 44,447
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 74.76 76.00 77.11 77.45 76.27 70.57 65.24 9.53%
EPS 6.36 6.89 7.03 7.12 6.91 3.55 1.30 189.02%
DPS 1.63 0.82 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.429 0.408 0.3995 0.3864 0.3729 0.3471 0.3289 19.43%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.69 0.74 0.73 0.75 0.55 0.62 0.41 -
P/RPS 0.30 0.32 0.31 0.32 0.24 0.29 0.21 26.92%
P/EPS 3.54 3.51 3.39 3.44 2.60 5.70 10.28 -50.96%
EY 28.21 28.51 29.47 29.05 38.49 17.54 9.72 103.86%
DY 7.25 3.38 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.63 0.48 0.58 0.41 18.72%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 30/06/11 29/03/11 20/12/10 28/09/10 29/06/10 25/03/10 -
Price 0.60 0.68 0.70 0.75 0.68 0.50 0.42 -
P/RPS 0.26 0.29 0.30 0.32 0.29 0.23 0.21 15.34%
P/EPS 3.08 3.22 3.25 3.44 3.21 4.60 10.54 -56.06%
EY 32.44 31.02 30.74 29.05 31.13 21.75 9.49 127.43%
DY 8.33 3.68 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.57 0.63 0.60 0.47 0.42 6.27%

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