[MCEHLDG] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 66.38%
YoY- 137.95%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 112,414 106,530 105,292 82,645 84,196 45,164 48,017 15.21%
PBT 14,242 13,727 13,037 672 1,100 -34,608 1,230 50.35%
Tax -3,511 -3,724 -3,426 -262 -2,039 -407 -1,601 13.96%
NP 10,731 10,003 9,611 410 -939 -35,015 -371 -
-
NP to SH 10,866 10,062 9,683 386 -1,017 -34,384 -485 -
-
Tax Rate 24.65% 27.13% 26.28% 38.99% 185.36% - 130.16% -
Total Cost 101,683 96,527 95,681 82,235 85,135 80,179 48,388 13.16%
-
Net Worth 70,168 61,474 52,532 42,769 42,638 44,390 80,360 -2.23%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 26 3,331 - - - - - -
Div Payout % 0.25% 33.11% - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 70,168 61,474 52,532 42,769 42,638 44,390 80,360 -2.23%
NOSH 44,405 44,415 44,447 44,371 44,414 44,390 44,153 0.09%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 9.55% 9.39% 9.13% 0.50% -1.12% -77.53% -0.77% -
ROE 15.49% 16.37% 18.43% 0.90% -2.39% -77.46% -0.60% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 253.16 239.85 236.89 186.26 189.57 101.74 108.75 15.10%
EPS 24.47 22.65 21.79 0.87 -2.29 -77.46 -1.10 -
DPS 0.06 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5802 1.3841 1.1819 0.9639 0.96 1.00 1.82 -2.32%
Adjusted Per Share Value based on latest NOSH - 44,371
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 82.69 78.36 77.45 60.79 61.94 33.22 35.32 15.21%
EPS 7.99 7.40 7.12 0.28 -0.75 -25.29 -0.36 -
DPS 0.02 2.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.4522 0.3864 0.3146 0.3137 0.3265 0.5911 -2.23%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.39 0.67 0.75 0.40 0.25 1.00 1.08 -
P/RPS 0.55 0.28 0.32 0.21 0.13 0.98 0.99 -9.32%
P/EPS 5.68 2.96 3.44 45.98 -10.92 -1.29 -98.32 -
EY 17.60 33.81 29.05 2.17 -9.16 -77.46 -1.02 -
DY 0.04 11.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.48 0.63 0.41 0.26 1.00 0.59 6.88%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/12/12 27/12/11 20/12/10 23/12/09 23/12/08 31/12/07 28/12/06 -
Price 1.35 0.67 0.75 0.50 0.32 0.84 1.07 -
P/RPS 0.53 0.28 0.32 0.27 0.17 0.83 0.98 -9.72%
P/EPS 5.52 2.96 3.44 57.48 -13.98 -1.08 -97.41 -
EY 18.13 33.81 29.05 1.74 -7.16 -92.21 -1.03 -
DY 0.04 11.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.48 0.63 0.52 0.33 0.84 0.59 6.26%

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