[MCEHLDG] YoY TTM Result on 31-Jan-2003 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -18.72%
YoY- -42.83%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 55,929 54,477 46,078 62,537 72,695 60,097 38,756 6.29%
PBT 5,210 5,756 6,744 11,250 14,940 12,551 6,365 -3.27%
Tax -1,547 -1,971 -1,494 -4,582 -3,277 -3,852 -1,428 1.34%
NP 3,663 3,785 5,250 6,668 11,663 8,699 4,937 -4.84%
-
NP to SH 3,579 3,785 5,250 6,668 11,663 8,699 4,937 -5.21%
-
Tax Rate 29.69% 34.24% 22.15% 40.73% 21.93% 30.69% 22.44% -
Total Cost 52,266 50,692 40,828 55,869 61,032 51,398 33,819 7.51%
-
Net Worth 86,784 84,436 80,472 78,627 78,477 69,706 64,683 5.01%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 35 3,081 4,365 4,411 3,961 3,963 3,175 -52.79%
Div Payout % 1.00% 81.42% 83.15% 66.16% 33.97% 45.56% 64.33% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 86,784 84,436 80,472 78,627 78,477 69,706 64,683 5.01%
NOSH 44,504 44,440 44,215 43,681 39,634 39,605 39,682 1.92%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.55% 6.95% 11.39% 10.66% 16.04% 14.47% 12.74% -
ROE 4.12% 4.48% 6.52% 8.48% 14.86% 12.48% 7.63% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 125.67 122.59 104.21 143.16 183.41 151.74 97.66 4.28%
EPS 8.04 8.52 11.87 15.26 29.43 21.96 12.44 -7.01%
DPS 0.08 7.00 10.00 10.10 10.00 10.00 8.00 -53.55%
NAPS 1.95 1.90 1.82 1.80 1.98 1.76 1.63 3.02%
Adjusted Per Share Value based on latest NOSH - 43,681
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 41.14 40.07 33.90 46.00 53.48 44.21 28.51 6.29%
EPS 2.63 2.78 3.86 4.91 8.58 6.40 3.63 -5.22%
DPS 0.03 2.27 3.21 3.25 2.91 2.92 2.34 -51.58%
NAPS 0.6384 0.6211 0.592 0.5784 0.5773 0.5128 0.4758 5.01%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.22 1.32 1.68 1.92 2.35 1.97 2.95 -
P/RPS 0.97 1.08 1.61 1.34 1.28 1.30 3.02 -17.23%
P/EPS 15.17 15.50 14.15 12.58 7.99 8.97 23.71 -7.16%
EY 6.59 6.45 7.07 7.95 12.52 11.15 4.22 7.70%
DY 0.07 5.30 5.95 5.26 4.26 5.08 2.71 -45.60%
P/NAPS 0.63 0.69 0.92 1.07 1.19 1.12 1.81 -16.11%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 31/03/05 30/03/04 27/03/03 29/03/02 29/03/01 - -
Price 1.10 1.20 1.63 1.66 2.18 1.36 0.00 -
P/RPS 0.88 0.98 1.56 1.16 1.19 0.90 0.00 -
P/EPS 13.68 14.09 13.73 10.87 7.41 6.19 0.00 -
EY 7.31 7.10 7.28 9.20 13.50 16.15 0.00 -
DY 0.07 5.83 6.13 6.08 4.59 7.35 0.00 -
P/NAPS 0.56 0.63 0.90 0.92 1.10 0.77 0.00 -

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