[MCEHLDG] QoQ TTM Result on 31-Oct-2011 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 16.32%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 111,091 108,679 107,539 106,530 101,635 103,322 104,829 3.94%
PBT 14,708 13,707 13,977 13,727 11,737 12,677 13,088 8.09%
Tax -3,923 -3,643 -3,614 -3,724 -3,165 -3,401 -3,590 6.09%
NP 10,785 10,064 10,363 10,003 8,572 9,276 9,498 8.84%
-
NP to SH 10,915 10,187 10,443 10,062 8,650 9,366 9,560 9.24%
-
Tax Rate 26.67% 26.58% 25.86% 27.13% 26.97% 26.83% 27.43% -
Total Cost 100,306 98,615 97,176 96,527 93,063 94,046 95,331 3.45%
-
Net Worth 67,015 64,641 62,547 61,474 58,317 55,467 54,307 15.06%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 26 1,124 2,234 3,331 2,221 1,110 1,110 -91.83%
Div Payout % 0.24% 11.04% 21.39% 33.11% 25.68% 11.86% 11.62% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 67,015 64,641 62,547 61,474 58,317 55,467 54,307 15.06%
NOSH 44,405 44,405 44,405 44,415 44,439 44,395 44,430 -0.03%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 9.71% 9.26% 9.64% 9.39% 8.43% 8.98% 9.06% -
ROE 16.29% 15.76% 16.70% 16.37% 14.83% 16.89% 17.60% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 250.26 244.61 242.15 239.85 228.71 232.73 235.94 4.01%
EPS 24.59 22.93 23.51 22.65 19.46 21.10 21.52 9.30%
DPS 0.06 2.53 5.03 7.50 5.00 2.50 2.50 -91.69%
NAPS 1.5097 1.4549 1.4084 1.3841 1.3123 1.2494 1.2223 15.13%
Adjusted Per Share Value based on latest NOSH - 44,415
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 81.72 79.95 79.11 78.36 74.76 76.00 77.11 3.95%
EPS 8.03 7.49 7.68 7.40 6.36 6.89 7.03 9.28%
DPS 0.02 0.83 1.64 2.45 1.63 0.82 0.82 -91.60%
NAPS 0.493 0.4755 0.4601 0.4522 0.429 0.408 0.3995 15.06%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.22 1.09 1.14 0.67 0.69 0.74 0.73 -
P/RPS 0.49 0.45 0.47 0.28 0.30 0.32 0.31 35.73%
P/EPS 4.96 4.75 4.85 2.96 3.54 3.51 3.39 28.91%
EY 20.15 21.03 20.63 33.81 28.21 28.51 29.47 -22.40%
DY 0.05 2.32 4.41 11.19 7.25 3.38 3.42 -94.03%
P/NAPS 0.81 0.75 0.81 0.48 0.53 0.59 0.60 22.17%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 24/09/12 28/06/12 27/03/12 27/12/11 30/09/11 30/06/11 29/03/11 -
Price 1.39 1.18 1.28 0.67 0.60 0.68 0.70 -
P/RPS 0.56 0.48 0.53 0.28 0.26 0.29 0.30 51.66%
P/EPS 5.65 5.15 5.44 2.96 3.08 3.22 3.25 44.62%
EY 17.69 19.43 18.37 33.81 32.44 31.02 30.74 -30.83%
DY 0.04 2.14 3.93 11.19 8.33 3.68 3.57 -95.00%
P/NAPS 0.92 0.81 0.91 0.48 0.46 0.54 0.57 37.63%

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