[MCEHLDG] YoY TTM Result on 31-Oct-2002 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- -8.4%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 58,242 48,878 47,196 68,748 68,873 61,385 24,528 -0.91%
PBT 5,842 4,792 7,359 13,402 13,900 13,217 3,387 -0.57%
Tax -1,948 -1,707 -1,599 -5,198 -3,126 -3,999 -577 -1.28%
NP 3,894 3,085 5,760 8,204 10,774 9,218 2,810 -0.34%
-
NP to SH 3,838 3,085 5,760 8,204 10,774 9,218 2,810 -0.33%
-
Tax Rate 33.34% 35.62% 21.73% 38.79% 22.49% 30.26% 17.04% -
Total Cost 54,348 45,793 41,436 60,544 58,099 52,167 21,718 -0.97%
-
Net Worth 83,768 83,459 83,463 81,911 78,549 68,193 62,697 -0.30%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 35 7,503 8,733 43 3,961 3,963 3,175 4.90%
Div Payout % 0.93% 243.22% 151.63% 0.53% 36.77% 42.99% 113.02% -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 83,768 83,459 83,463 81,911 78,549 68,193 62,697 -0.30%
NOSH 44,322 44,393 43,698 43,569 39,671 39,647 39,681 -0.11%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 6.69% 6.31% 12.20% 11.93% 15.64% 15.02% 11.46% -
ROE 4.58% 3.70% 6.90% 10.02% 13.72% 13.52% 4.48% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 131.41 110.10 108.00 157.79 173.61 154.83 61.81 -0.79%
EPS 8.66 6.95 13.18 18.83 27.16 23.25 7.08 -0.21%
DPS 0.08 17.00 20.00 0.10 10.00 10.00 8.00 5.01%
NAPS 1.89 1.88 1.91 1.88 1.98 1.72 1.58 -0.19%
Adjusted Per Share Value based on latest NOSH - 43,569
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 42.84 35.96 34.72 50.57 50.66 45.16 18.04 -0.91%
EPS 2.82 2.27 4.24 6.03 7.93 6.78 2.07 -0.32%
DPS 0.03 5.52 6.42 0.03 2.91 2.92 2.34 4.74%
NAPS 0.6162 0.6139 0.614 0.6026 0.5778 0.5016 0.4612 -0.30%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.14 1.34 1.83 2.10 1.61 1.98 0.00 -
P/RPS 0.87 1.22 1.69 1.33 0.93 1.28 0.00 -100.00%
P/EPS 13.16 19.28 13.88 11.15 5.93 8.52 0.00 -100.00%
EY 7.60 5.19 7.20 8.97 16.87 11.74 0.00 -100.00%
DY 0.07 12.69 10.93 0.05 6.21 5.05 0.00 -100.00%
P/NAPS 0.60 0.71 0.96 1.12 0.81 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 22/12/05 30/12/04 30/12/03 30/12/02 28/12/01 18/12/00 - -
Price 1.15 1.57 1.83 1.94 2.40 2.08 0.00 -
P/RPS 0.88 1.43 1.69 1.23 1.38 1.34 0.00 -100.00%
P/EPS 13.28 22.59 13.88 10.30 8.84 8.95 0.00 -100.00%
EY 7.53 4.43 7.20 9.71 11.32 11.18 0.00 -100.00%
DY 0.07 10.83 10.93 0.05 4.17 4.81 0.00 -100.00%
P/NAPS 0.61 0.84 0.96 1.03 1.21 1.21 0.00 -100.00%

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