[MCEHLDG] YoY TTM Result on 31-Oct-2020 [#1]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
22-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 76.45%
YoY- 84.15%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 157,619 127,571 72,737 85,891 70,344 61,592 76,584 12.77%
PBT 21,565 15,159 -4,201 -1,285 -7,938 -4,235 1,643 53.55%
Tax -4,795 -1,919 19 -78 -664 542 -508 45.34%
NP 16,770 13,240 -4,182 -1,363 -8,602 -3,693 1,135 56.61%
-
NP to SH 16,770 13,240 -4,182 -1,363 -8,602 -3,693 1,135 56.61%
-
Tax Rate 22.24% 12.66% - - - - 30.92% -
Total Cost 140,849 114,331 76,919 87,254 78,946 65,285 75,449 10.95%
-
Net Worth 120,808 98,728 79,954 80,911 80,017 87,371 92,349 4.57%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 1,853 - - - - - 666 18.58%
Div Payout % 11.05% - - - - - 58.69% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 120,808 98,728 79,954 80,911 80,017 87,371 92,349 4.57%
NOSH 61,778 56,162 53,729 48,845 44,405 44,405 44,405 5.65%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 10.64% 10.38% -5.75% -1.59% -12.23% -6.00% 1.48% -
ROE 13.88% 13.41% -5.23% -1.68% -10.75% -4.23% 1.23% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 255.13 227.15 139.61 175.84 158.41 138.71 172.47 6.74%
EPS 27.15 23.57 -8.03 -2.79 -19.37 -8.32 2.56 48.19%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 1.50 12.24%
NAPS 1.9555 1.7579 1.5346 1.6565 1.802 1.9676 2.0797 -1.02%
Adjusted Per Share Value based on latest NOSH - 48,845
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 115.95 93.84 53.51 63.18 51.75 45.31 56.34 12.77%
EPS 12.34 9.74 -3.08 -1.00 -6.33 -2.72 0.83 56.77%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.49 18.53%
NAPS 0.8887 0.7263 0.5882 0.5952 0.5886 0.6427 0.6793 4.57%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.79 1.03 1.48 1.29 0.485 0.65 0.80 -
P/RPS 0.70 0.45 1.06 0.73 0.31 0.47 0.46 7.24%
P/EPS 6.59 4.37 -18.44 -46.23 -2.50 -7.82 31.30 -22.86%
EY 15.16 22.89 -5.42 -2.16 -39.94 -12.79 3.20 29.58%
DY 1.68 0.00 0.00 0.00 0.00 0.00 1.87 -1.76%
P/NAPS 0.92 0.59 0.96 0.78 0.27 0.33 0.38 15.87%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 22/12/22 22/12/21 22/12/20 20/12/19 27/12/18 20/12/17 -
Price 2.68 1.39 1.28 1.54 0.46 0.485 0.74 -
P/RPS 1.05 0.61 0.92 0.88 0.29 0.35 0.43 16.03%
P/EPS 9.87 5.90 -15.95 -55.19 -2.37 -5.83 28.95 -16.41%
EY 10.13 16.96 -6.27 -1.81 -42.11 -17.15 3.45 19.65%
DY 1.12 0.00 0.00 0.00 0.00 0.00 2.03 -9.43%
P/NAPS 1.37 0.79 0.83 0.93 0.26 0.25 0.36 24.93%

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