[MCEHLDG] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -2.45%
YoY- 8.77%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 95,496 106,679 111,999 108,679 103,322 95,935 85,549 1.84%
PBT 2,398 10,408 33,570 13,707 12,677 7,017 2,954 -3.41%
Tax -782 -1,036 -2,885 -3,643 -3,401 -2,162 -701 1.83%
NP 1,616 9,372 30,685 10,064 9,276 4,855 2,253 -5.38%
-
NP to SH 1,671 9,376 30,378 10,187 9,366 4,826 2,226 -4.66%
-
Tax Rate 32.61% 9.95% 8.59% 26.58% 26.83% 30.81% 23.73% -
Total Cost 93,880 97,307 81,314 98,615 94,046 91,080 83,296 2.01%
-
Net Worth 94,738 96,629 92,579 64,641 55,467 47,189 42,060 14.48%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 22 53 26 1,124 1,110 - - -
Div Payout % 1.33% 0.57% 0.09% 11.04% 11.86% - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 94,738 96,629 92,579 64,641 55,467 47,189 42,060 14.48%
NOSH 44,405 44,405 44,405 44,405 44,395 44,371 44,274 0.04%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 1.69% 8.79% 27.40% 9.26% 8.98% 5.06% 2.63% -
ROE 1.76% 9.70% 32.81% 15.76% 16.89% 10.23% 5.29% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 215.06 240.24 252.22 244.61 232.73 216.21 193.23 1.79%
EPS 3.76 21.11 68.41 22.93 21.10 10.88 5.03 -4.73%
DPS 0.05 0.12 0.06 2.53 2.50 0.00 0.00 -
NAPS 2.1335 2.1761 2.0849 1.4549 1.2494 1.0635 0.95 14.42%
Adjusted Per Share Value based on latest NOSH - 44,430
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 77.27 86.32 90.63 87.94 83.61 77.63 69.22 1.84%
EPS 1.35 7.59 24.58 8.24 7.58 3.91 1.80 -4.67%
DPS 0.02 0.04 0.02 0.91 0.90 0.00 0.00 -
NAPS 0.7666 0.7819 0.7491 0.5231 0.4488 0.3818 0.3403 14.48%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.18 1.50 1.54 1.09 0.74 0.62 0.39 -
P/RPS 0.55 0.62 0.61 0.45 0.32 0.29 0.20 18.35%
P/EPS 31.36 7.10 2.25 4.75 3.51 5.70 7.76 26.19%
EY 3.19 14.08 44.42 21.03 28.51 17.54 12.89 -20.75%
DY 0.04 0.08 0.04 2.32 3.38 0.00 0.00 -
P/NAPS 0.55 0.69 0.74 0.75 0.59 0.58 0.41 5.01%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 26/06/14 24/06/13 28/06/12 30/06/11 29/06/10 24/06/09 -
Price 1.12 1.48 1.85 1.18 0.68 0.50 0.31 -
P/RPS 0.52 0.62 0.73 0.48 0.29 0.23 0.16 21.69%
P/EPS 29.76 7.01 2.70 5.15 3.22 4.60 6.17 29.96%
EY 3.36 14.27 36.98 19.43 31.02 21.75 16.22 -23.06%
DY 0.04 0.08 0.03 2.14 3.68 0.00 0.00 -
P/NAPS 0.52 0.68 0.89 0.81 0.54 0.47 0.33 7.86%

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