[MCEHLDG] YoY Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- -20.18%
YoY- 188.65%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 162,662 155,364 86,786 105,918 76,158 70,032 69,234 15.29%
PBT 25,326 21,222 3,358 5,542 -5,896 -3,290 1,492 60.27%
Tax -6,536 -5,718 -220 -280 -40 558 -282 68.81%
NP 18,790 15,504 3,138 5,262 -5,936 -2,732 1,210 57.91%
-
NP to SH 18,800 15,504 3,138 5,262 -5,936 -2,732 1,210 57.93%
-
Tax Rate 25.81% 26.94% 6.55% 5.05% - - 18.90% -
Total Cost 143,872 139,860 83,648 100,656 82,094 72,764 68,024 13.29%
-
Net Worth 83,549 102,980 88,239 81,893 79,862 88,277 92,153 -1.61%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 2,471 - - - - - - -
Div Payout % 13.14% - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 83,549 102,980 88,239 81,893 79,862 88,277 92,153 -1.61%
NOSH 123,557 56,182 56,162 48,845 44,405 44,405 44,405 18.58%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 11.55% 9.98% 3.62% 4.97% -7.79% -3.90% 1.75% -
ROE 22.50% 15.06% 3.56% 6.43% -7.43% -3.09% 1.31% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 197.47 276.63 155.43 216.84 171.51 157.71 155.91 4.01%
EPS 26.08 27.60 5.82 10.78 -13.36 -6.16 2.72 45.72%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0143 1.8336 1.5803 1.6766 1.7985 1.988 2.0753 -11.24%
Adjusted Per Share Value based on latest NOSH - 48,845
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 119.66 114.29 63.84 77.91 56.02 51.52 50.93 15.29%
EPS 13.83 11.40 2.31 3.87 -4.37 -2.01 0.89 57.93%
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6146 0.7575 0.6491 0.6024 0.5875 0.6494 0.6779 -1.61%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.72 1.47 1.30 1.35 0.50 0.51 0.735 -
P/RPS 0.87 0.53 0.84 0.62 0.29 0.32 0.47 10.80%
P/EPS 7.54 5.33 23.13 12.53 -3.74 -8.29 26.97 -19.12%
EY 13.27 18.78 4.32 7.98 -26.74 -12.06 3.71 23.65%
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.80 0.82 0.81 0.28 0.26 0.35 30.12%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 29/03/23 28/03/22 29/03/21 26/03/20 22/03/19 27/03/18 -
Price 1.70 1.79 1.18 1.42 0.425 0.65 0.75 -
P/RPS 0.86 0.65 0.76 0.65 0.25 0.41 0.48 10.20%
P/EPS 7.45 6.48 21.00 13.18 -3.18 -10.56 27.52 -19.56%
EY 13.43 15.42 4.76 7.59 -31.45 -9.47 3.63 24.35%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.98 0.75 0.85 0.24 0.33 0.36 29.25%

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