[MCEHLDG] YoY TTM Result on 31-Jan-2010 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 358.55%
YoY- -46.69%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 114,278 107,539 104,829 88,687 86,213 53,058 44,081 17.18%
PBT 15,216 13,977 13,088 2,832 4,943 -37,999 282 94.27%
Tax -3,257 -3,614 -3,590 -1,076 -1,487 -534 -1,886 9.52%
NP 11,959 10,363 9,498 1,756 3,456 -38,533 -1,604 -
-
NP to SH 12,086 10,443 9,560 1,770 3,320 -37,876 -1,688 -
-
Tax Rate 21.41% 25.86% 27.43% 37.99% 30.08% - 668.79% -
Total Cost 102,319 97,176 95,331 86,931 82,757 91,591 45,685 14.36%
-
Net Worth 72,233 62,547 54,307 44,708 43,164 39,510 77,750 -1.21%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 26 2,234 1,110 - - - - -
Div Payout % 0.22% 21.39% 11.62% - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 72,233 62,547 54,307 44,708 43,164 39,510 77,750 -1.21%
NOSH 44,405 44,405 44,430 44,398 44,499 44,393 44,428 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 10.46% 9.64% 9.06% 1.98% 4.01% -72.62% -3.64% -
ROE 16.73% 16.70% 17.60% 3.96% 7.69% -95.86% -2.17% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 257.35 242.15 235.94 199.75 193.74 119.52 99.22 17.19%
EPS 27.22 23.51 21.52 3.99 7.46 -85.32 -3.80 -
DPS 0.06 5.03 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.6267 1.4084 1.2223 1.007 0.97 0.89 1.75 -1.20%
Adjusted Per Share Value based on latest NOSH - 44,398
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 92.47 87.02 84.82 71.76 69.76 42.93 35.67 17.18%
EPS 9.78 8.45 7.74 1.43 2.69 -30.65 -1.37 -
DPS 0.02 1.81 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.5845 0.5061 0.4394 0.3618 0.3493 0.3197 0.6291 -1.21%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.45 1.14 0.73 0.41 0.45 0.37 1.02 -
P/RPS 0.56 0.47 0.31 0.21 0.23 0.31 1.03 -9.64%
P/EPS 5.33 4.85 3.39 10.28 6.03 -0.43 -26.85 -
EY 18.77 20.63 29.47 9.72 16.58 -230.59 -3.72 -
DY 0.04 4.41 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.60 0.41 0.46 0.42 0.58 7.39%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 27/03/12 29/03/11 25/03/10 25/03/09 27/03/08 29/03/07 -
Price 1.60 1.28 0.70 0.42 0.45 0.43 1.30 -
P/RPS 0.62 0.53 0.30 0.21 0.23 0.36 1.31 -11.71%
P/EPS 5.88 5.44 3.25 10.54 6.03 -0.50 -34.22 -
EY 17.01 18.37 30.74 9.49 16.58 -198.41 -2.92 -
DY 0.04 3.93 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.57 0.42 0.46 0.48 0.74 4.78%

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