[MCEHLDG] YoY Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -127.96%
YoY- 85.57%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Cumulative Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 155,664 154,889 105,823 84,825 74,812 69,231 62,540 16.39%
PBT 21,565 19,741 8,817 -761 -5,780 -6,358 -2,098 -
Tax -5,667 -4,348 -775 -74 -8 -453 191 -
NP 15,898 15,393 8,042 -835 -5,788 -6,811 -1,907 -
-
NP to SH 15,955 15,393 8,042 -835 -5,788 -6,811 -1,907 -
-
Tax Rate 26.28% 22.03% 8.79% - - - - -
Total Cost 139,766 139,496 97,781 85,660 80,600 76,042 64,447 13.75%
-
Net Worth 130,031 117,781 95,229 78,430 77,042 82,833 89,640 6.38%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 3,706 3,397 - - - - - -
Div Payout % 23.23% 22.07% - - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 130,031 117,781 95,229 78,430 77,042 82,833 89,640 6.38%
NOSH 123,557 61,778 56,162 48,845 44,405 44,405 44,405 18.57%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 10.21% 9.94% 7.60% -0.98% -7.74% -9.84% -3.05% -
ROE 12.27% 13.07% 8.44% -1.06% -7.51% -8.22% -2.13% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 125.99 250.72 188.42 173.66 168.48 155.91 140.84 -1.83%
EPS 16.31 26.31 14.60 -1.71 -13.03 -15.34 -4.29 -
DPS 3.00 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0524 1.9065 1.6956 1.6057 1.735 1.8654 2.0187 -10.27%
Adjusted Per Share Value based on latest NOSH - 48,845
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 114.51 113.94 77.84 62.40 55.03 50.93 46.01 16.39%
EPS 11.74 11.32 5.92 -0.61 -4.26 -5.01 -1.40 -
DPS 2.73 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9565 0.8664 0.7005 0.5769 0.5667 0.6093 0.6594 6.38%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.73 1.87 1.00 1.33 0.50 0.625 0.755 -
P/RPS 1.37 0.75 0.53 0.77 0.30 0.40 0.54 16.76%
P/EPS 13.40 7.51 6.98 -77.80 -3.84 -4.07 -17.58 -
EY 7.46 13.32 14.32 -1.29 -26.07 -24.54 -5.69 -
DY 1.73 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.98 0.59 0.83 0.29 0.34 0.37 28.13%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 25/09/24 27/09/23 27/09/22 27/09/21 29/09/20 30/09/19 24/09/18 -
Price 1.64 1.87 0.98 1.60 1.20 0.55 0.78 -
P/RPS 1.30 0.75 0.52 0.92 0.71 0.35 0.55 15.40%
P/EPS 12.70 7.51 6.84 -93.60 -9.21 -3.59 -18.16 -
EY 7.87 13.32 14.61 -1.07 -10.86 -27.89 -5.51 -
DY 1.83 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.98 0.58 1.00 0.69 0.29 0.39 25.96%

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