[MCEHLDG] YoY TTM Result on 31-Jul-2003 [#4]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
26-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 21.78%
YoY- -24.63%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 52,542 57,994 46,575 52,301 71,514 65,601 59,413 -2.02%
PBT 2,912 6,247 4,487 9,197 13,921 13,307 11,898 -20.90%
Tax -1,854 -2,110 -1,598 -2,447 -4,965 -3,185 -3,432 -9.74%
NP 1,058 4,137 2,889 6,750 8,956 10,122 8,466 -29.28%
-
NP to SH 857 4,137 2,889 6,750 8,956 10,122 8,466 -31.72%
-
Tax Rate 63.67% 33.78% 35.61% 26.61% 35.67% 23.93% 28.85% -
Total Cost 51,484 53,857 43,686 45,551 62,558 55,479 50,947 0.17%
-
Net Worth 81,231 83,286 81,006 43,655 43,534 75,672 65,787 3.57%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - 35 7,503 8,733 43 3,961 3,963 -
Div Payout % - 0.86% 259.72% 129.39% 0.49% 39.14% 46.81% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 81,231 83,286 81,006 43,655 43,534 75,672 65,787 3.57%
NOSH 44,388 44,538 44,025 43,655 43,534 39,619 39,630 1.90%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.01% 7.13% 6.20% 12.91% 12.52% 15.43% 14.25% -
ROE 1.06% 4.97% 3.57% 15.46% 20.57% 13.38% 12.87% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 118.37 130.21 105.79 119.80 164.27 165.58 149.92 -3.85%
EPS 1.93 9.29 6.56 15.46 20.57 25.55 21.36 -33.00%
DPS 0.00 0.08 17.00 20.00 0.10 10.00 10.00 -
NAPS 1.83 1.87 1.84 1.00 1.00 1.91 1.66 1.63%
Adjusted Per Share Value based on latest NOSH - 43,655
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 42.52 46.93 37.69 42.32 57.87 53.08 48.08 -2.02%
EPS 0.69 3.35 2.34 5.46 7.25 8.19 6.85 -31.77%
DPS 0.00 0.03 6.07 7.07 0.04 3.21 3.21 -
NAPS 0.6573 0.6739 0.6555 0.3533 0.3523 0.6123 0.5323 3.57%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.04 1.14 1.35 1.83 2.28 1.69 3.00 -
P/RPS 0.88 0.88 1.28 1.53 1.39 1.02 2.00 -12.78%
P/EPS 53.87 12.27 20.57 11.84 11.08 6.61 14.04 25.10%
EY 1.86 8.15 4.86 8.45 9.02 15.12 7.12 -20.03%
DY 0.00 0.07 12.59 10.93 0.04 5.92 3.33 -
P/NAPS 0.57 0.61 0.73 1.83 2.28 0.88 1.81 -17.50%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 19/09/06 29/09/05 27/09/04 26/09/03 24/09/02 20/09/01 28/09/00 -
Price 1.05 1.08 1.33 1.74 2.06 1.76 2.00 -
P/RPS 0.89 0.83 1.26 1.45 1.25 1.06 1.33 -6.47%
P/EPS 54.39 11.63 20.27 11.25 10.01 6.89 9.36 34.06%
EY 1.84 8.60 4.93 8.89 9.99 14.52 10.68 -25.39%
DY 0.00 0.07 12.78 11.49 0.05 5.68 5.00 -
P/NAPS 0.57 0.58 0.72 1.74 2.06 0.92 1.20 -11.66%

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