[MCEHLDG] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 11.23%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 88,921 92,964 107,803 114,278 107,539 104,829 88,687 0.04%
PBT -565 5,689 27,345 15,216 13,977 13,088 2,832 -
Tax -656 -123 -2,013 -3,257 -3,614 -3,590 -1,076 -7.91%
NP -1,221 5,566 25,332 11,959 10,363 9,498 1,756 -
-
NP to SH -1,199 5,539 25,005 12,086 10,443 9,560 1,770 -
-
Tax Rate - 2.16% 7.36% 21.41% 25.86% 27.43% 37.99% -
Total Cost 90,142 87,398 82,471 102,319 97,176 95,331 86,931 0.60%
-
Net Worth 92,677 93,881 91,909 72,233 62,547 54,307 44,708 12.91%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - 22 53 26 2,234 1,110 - -
Div Payout % - 0.40% 0.21% 0.22% 21.39% 11.62% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 92,677 93,881 91,909 72,233 62,547 54,307 44,708 12.91%
NOSH 44,405 44,405 44,405 44,405 44,405 44,430 44,398 0.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -1.37% 5.99% 23.50% 10.46% 9.64% 9.06% 1.98% -
ROE -1.29% 5.90% 27.21% 16.73% 16.70% 17.60% 3.96% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 200.25 209.35 242.77 257.35 242.15 235.94 199.75 0.04%
EPS -2.70 12.47 56.31 27.22 23.51 21.52 3.99 -
DPS 0.00 0.05 0.12 0.06 5.03 2.50 0.00 -
NAPS 2.0871 2.1142 2.0698 1.6267 1.4084 1.2223 1.007 12.90%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 65.41 68.39 79.30 84.06 79.11 77.11 65.24 0.04%
EPS -0.88 4.07 18.39 8.89 7.68 7.03 1.30 -
DPS 0.00 0.02 0.04 0.02 1.64 0.82 0.00 -
NAPS 0.6817 0.6906 0.6761 0.5314 0.4601 0.3995 0.3289 12.90%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.96 1.20 1.61 1.45 1.14 0.73 0.41 -
P/RPS 0.48 0.57 0.66 0.56 0.47 0.31 0.21 14.76%
P/EPS -35.55 9.62 2.86 5.33 4.85 3.39 10.28 -
EY -2.81 10.39 34.98 18.77 20.63 29.47 9.72 -
DY 0.00 0.04 0.07 0.04 4.41 3.42 0.00 -
P/NAPS 0.46 0.57 0.78 0.89 0.81 0.60 0.41 1.93%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 26/03/14 29/03/13 27/03/12 29/03/11 25/03/10 -
Price 0.875 1.18 1.70 1.60 1.28 0.70 0.42 -
P/RPS 0.44 0.56 0.70 0.62 0.53 0.30 0.21 13.11%
P/EPS -32.41 9.46 3.02 5.88 5.44 3.25 10.54 -
EY -3.09 10.57 33.12 17.01 18.37 30.74 9.49 -
DY 0.00 0.04 0.07 0.04 3.93 3.57 0.00 -
P/NAPS 0.42 0.56 0.82 0.98 0.91 0.57 0.42 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