[MCEHLDG] YoY Annualized Quarter Result on 30-Apr-2010 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 15.82%
YoY- 349.89%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 108,004 106,793 97,401 97,884 82,906 67,885 37,812 19.09%
PBT 38,653 13,504 10,877 10,856 1,964 -3,962 -25 -
Tax -2,356 -3,740 -3,102 -2,937 -204 -1,972 -598 25.64%
NP 36,297 9,764 7,774 7,918 1,760 -5,934 -624 -
-
NP to SH 35,836 9,885 7,836 7,876 1,750 -6,116 -645 -
-
Tax Rate 6.10% 27.70% 28.52% 27.05% 10.39% - - -
Total Cost 71,706 97,029 89,626 89,965 81,146 73,819 38,436 10.94%
-
Net Worth 92,579 64,623 55,500 47,233 42,140 39,964 77,706 2.95%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 17 17 1,480 - - - - -
Div Payout % 0.05% 0.18% 18.90% - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 92,579 64,623 55,500 47,233 42,140 39,964 77,706 2.95%
NOSH 44,405 44,417 44,421 44,413 44,358 44,404 44,403 0.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 33.61% 9.14% 7.98% 8.09% 2.12% -8.74% -1.65% -
ROE 38.71% 15.30% 14.12% 16.67% 4.15% -15.30% -0.83% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 243.22 240.43 219.26 220.39 186.90 152.88 85.16 19.09%
EPS 80.71 22.27 17.64 17.73 3.95 -13.77 -1.45 -
DPS 0.04 0.04 3.33 0.00 0.00 0.00 0.00 -
NAPS 2.0849 1.4549 1.2494 1.0635 0.95 0.90 1.75 2.95%
Adjusted Per Share Value based on latest NOSH - 44,371
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 79.45 78.56 71.65 72.00 60.99 49.94 27.81 19.10%
EPS 26.36 7.27 5.76 5.79 1.29 -4.50 -0.47 -
DPS 0.01 0.01 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.681 0.4754 0.4083 0.3475 0.31 0.294 0.5716 2.95%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 1.54 1.09 0.74 0.62 0.39 0.45 1.73 -
P/RPS 0.63 0.45 0.34 0.28 0.21 0.29 2.03 -17.70%
P/EPS 1.91 4.90 4.20 3.50 9.88 -3.27 -119.04 -
EY 52.40 20.42 23.84 28.60 10.12 -30.61 -0.84 -
DY 0.03 0.04 4.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.59 0.58 0.41 0.50 0.99 -4.73%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 24/06/13 28/06/12 30/06/11 29/06/10 24/06/09 25/06/08 27/06/07 -
Price 1.85 1.18 0.68 0.50 0.31 0.34 1.48 -
P/RPS 0.76 0.49 0.31 0.23 0.17 0.22 1.74 -12.88%
P/EPS 2.29 5.30 3.85 2.82 7.85 -2.47 -101.83 -
EY 43.62 18.86 25.94 35.47 12.73 -40.51 -0.98 -
DY 0.02 0.03 4.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.54 0.47 0.33 0.38 0.85 0.76%

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