[MCEHLDG] YoY Annualized Quarter 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- 2455.17%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 119,776 114,484 94,904 88,472 96,700 57,048 36,412 21.92%
PBT 15,848 17,712 9,752 8,248 6,952 -2,992 -1,160 -
Tax -3,492 -5,140 -2,904 -2,308 -1,708 -1,660 -112 77.31%
NP 12,356 12,572 6,848 5,940 5,244 -4,652 -1,272 -
-
NP to SH 12,528 12,724 7,076 5,928 5,312 -4,896 -1,148 -
-
Tax Rate 22.03% 29.02% 29.78% 27.98% 24.57% - - -
Total Cost 107,420 101,912 88,056 82,532 91,456 61,700 37,684 19.05%
-
Net Worth 70,168 61,474 52,532 42,769 42,638 44,390 80,360 -2.23%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 70,168 61,474 52,532 42,769 42,638 44,390 80,360 -2.23%
NOSH 44,405 44,415 44,447 44,371 44,414 44,390 44,153 0.09%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.32% 10.98% 7.22% 6.71% 5.42% -8.15% -3.49% -
ROE 17.85% 20.70% 13.47% 13.86% 12.46% -11.03% -1.43% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 269.74 257.76 213.52 199.39 217.72 128.51 82.47 21.81%
EPS 28.20 28.64 15.92 13.36 11.96 -11.04 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5802 1.3841 1.1819 0.9639 0.96 1.00 1.82 -2.32%
Adjusted Per Share Value based on latest NOSH - 44,371
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 88.11 84.22 69.81 65.08 71.13 41.97 26.79 21.92%
EPS 9.22 9.36 5.21 4.36 3.91 -3.60 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.4522 0.3864 0.3146 0.3137 0.3265 0.5911 -2.23%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.39 0.67 0.75 0.40 0.25 1.00 1.08 -
P/RPS 0.52 0.26 0.35 0.20 0.11 0.78 1.31 -14.26%
P/EPS 4.93 2.34 4.71 2.99 2.09 -9.07 -41.54 -
EY 20.30 42.76 21.23 33.40 47.84 -11.03 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.48 0.63 0.41 0.26 1.00 0.59 6.88%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 27/12/11 20/12/10 23/12/09 23/12/08 31/12/07 28/12/06 -
Price 1.35 0.67 0.75 0.50 0.32 0.84 1.07 -
P/RPS 0.50 0.26 0.35 0.25 0.15 0.65 1.30 -14.70%
P/EPS 4.79 2.34 4.71 3.74 2.68 -7.62 -41.15 -
EY 20.90 42.76 21.23 26.72 37.38 -13.13 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.48 0.63 0.52 0.33 0.84 0.59 6.26%

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