[MCEHLDG] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 14.77%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 89,624 81,304 108,292 119,776 114,484 94,904 88,472 0.21%
PBT 1,288 -8,824 10,252 15,848 17,712 9,752 8,248 -26.60%
Tax -716 1,392 -2,252 -3,492 -5,140 -2,904 -2,308 -17.71%
NP 572 -7,432 8,000 12,356 12,572 6,848 5,940 -32.28%
-
NP to SH 572 -7,376 8,056 12,528 12,724 7,076 5,928 -32.26%
-
Tax Rate 55.59% - 21.97% 22.03% 29.02% 29.78% 27.98% -
Total Cost 89,052 88,736 100,292 107,420 101,912 88,056 82,532 1.27%
-
Net Worth 93,867 95,190 95,266 70,168 61,474 52,532 42,769 13.99%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 93,867 95,190 95,266 70,168 61,474 52,532 42,769 13.99%
NOSH 44,405 44,405 44,405 44,405 44,415 44,447 44,371 0.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 0.64% -9.14% 7.39% 10.32% 10.98% 7.22% 6.71% -
ROE 0.61% -7.75% 8.46% 17.85% 20.70% 13.47% 13.86% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 201.83 183.10 243.87 269.74 257.76 213.52 199.39 0.20%
EPS 1.28 -16.60 18.16 28.20 28.64 15.92 13.36 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1139 2.1437 2.1454 1.5802 1.3841 1.1819 0.9639 13.97%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 65.93 59.81 79.66 88.11 84.22 69.81 65.08 0.21%
EPS 0.42 -5.43 5.93 9.22 9.36 5.21 4.36 -32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6905 0.7002 0.7008 0.5162 0.4522 0.3864 0.3146 13.99%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.96 1.51 1.78 1.39 0.67 0.75 0.40 -
P/RPS 0.48 0.82 0.73 0.52 0.26 0.35 0.20 15.70%
P/EPS 74.53 -9.09 9.81 4.93 2.34 4.71 2.99 70.87%
EY 1.34 -11.00 10.19 20.30 42.76 21.23 33.40 -41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.83 0.88 0.48 0.63 0.41 1.56%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 23/12/15 30/12/14 23/12/13 21/12/12 27/12/11 20/12/10 23/12/09 -
Price 0.84 1.29 1.68 1.35 0.67 0.75 0.50 -
P/RPS 0.42 0.70 0.69 0.50 0.26 0.35 0.25 9.02%
P/EPS 65.21 -7.77 9.26 4.79 2.34 4.71 3.74 60.99%
EY 1.53 -12.88 10.80 20.90 42.76 21.23 26.72 -37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 0.78 0.85 0.48 0.63 0.52 -4.27%

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