Highlights

[MCT] QoQ Quarter Result on 2011-09-30 [#3]

Stock [MCT]: MCT BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     25.39%    YoY -     9.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,616 87,604 94,366 84,102 87,050 78,546 73,449 20.07%
  QoQ % 10.29% -7.17% 12.20% -3.39% 10.83% 6.94% -
  Horiz. % 131.54% 119.27% 128.48% 114.50% 118.52% 106.94% 100.00%
PBT 6,935 6,702 6,615 3,779 5,407 5,300 7,976 -8.91%
  QoQ % 3.48% 1.32% 75.05% -30.11% 2.02% -33.55% -
  Horiz. % 86.95% 84.03% 82.94% 47.38% 67.79% 66.45% 100.00%
Tax -689 -1,506 -1,130 1,554 -1,154 -804 -833 -11.90%
  QoQ % 54.25% -33.27% -172.72% 234.66% -43.53% 3.48% -
  Horiz. % 82.71% 180.79% 135.65% -186.55% 138.54% 96.52% 100.00%
NP 6,246 5,196 5,485 5,333 4,253 4,496 7,143 -8.57%
  QoQ % 20.21% -5.27% 2.85% 25.39% -5.40% -37.06% -
  Horiz. % 87.44% 72.74% 76.79% 74.66% 59.54% 62.94% 100.00%
NP to SH 6,246 5,196 5,485 5,333 4,253 4,496 7,143 -8.57%
  QoQ % 20.21% -5.27% 2.85% 25.39% -5.40% -37.06% -
  Horiz. % 87.44% 72.74% 76.79% 74.66% 59.54% 62.94% 100.00%
Tax Rate 9.94 % 22.47 % 17.08 % -41.12 % 21.34 % 15.17 % 10.44 % -3.22%
  QoQ % -55.76% 31.56% 141.54% -292.69% 40.67% 45.31% -
  Horiz. % 95.21% 215.23% 163.60% -393.87% 204.41% 145.31% 100.00%
Total Cost 90,370 82,408 88,881 78,769 82,797 74,050 66,306 22.95%
  QoQ % 9.66% -7.28% 12.84% -4.86% 11.81% 11.68% -
  Horiz. % 136.29% 124.28% 134.05% 118.80% 124.87% 111.68% 100.00%
Net Worth 205,057 205,478 200,959 200,577 196,110 190,668 189,699 5.33%
  QoQ % -0.20% 2.25% 0.19% 2.28% 2.85% 0.51% -
  Horiz. % 108.10% 108.32% 105.94% 105.73% 103.38% 100.51% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,535 3,542 7,092 - 4,725 - 4,683 -17.11%
  QoQ % -0.20% -50.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.48% 75.64% 151.43% 0.00% 100.89% 0.00% 100.00%
Div Payout % 56.60 % 68.18 % 129.31 % - % 111.11 % - % 65.57 % -9.35%
  QoQ % -16.98% -47.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.32% 103.98% 197.21% 0.00% 169.45% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 205,057 205,478 200,959 200,577 196,110 190,668 189,699 5.33%
  QoQ % -0.20% 2.25% 0.19% 2.28% 2.85% 0.51% -
  Horiz. % 108.10% 108.32% 105.94% 105.73% 103.38% 100.51% 100.00%
NOSH 235,698 236,181 236,422 235,973 236,277 235,392 234,196 0.43%
  QoQ % -0.20% -0.10% 0.19% -0.13% 0.38% 0.51% -
  Horiz. % 100.64% 100.85% 100.95% 100.76% 100.89% 100.51% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.46 % 5.93 % 5.81 % 6.34 % 4.89 % 5.72 % 9.73 % -23.91%
  QoQ % 8.94% 2.07% -8.36% 29.65% -14.51% -41.21% -
  Horiz. % 66.39% 60.95% 59.71% 65.16% 50.26% 58.79% 100.00%
ROE 3.05 % 2.53 % 2.73 % 2.66 % 2.17 % 2.36 % 3.77 % -13.19%
  QoQ % 20.55% -7.33% 2.63% 22.58% -8.05% -37.40% -
  Horiz. % 80.90% 67.11% 72.41% 70.56% 57.56% 62.60% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.99 37.09 39.91 35.64 36.84 33.37 31.36 19.57%
  QoQ % 10.51% -7.07% 11.98% -3.26% 10.40% 6.41% -
  Horiz. % 130.71% 118.27% 127.26% 113.65% 117.47% 106.41% 100.00%
EPS 2.65 2.20 2.32 2.26 1.80 1.91 3.05 -8.95%
  QoQ % 20.45% -5.17% 2.65% 25.56% -5.76% -37.38% -
  Horiz. % 86.89% 72.13% 76.07% 74.10% 59.02% 62.62% 100.00%
DPS 1.50 1.50 3.00 0.00 2.00 0.00 2.00 -17.47%
  QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 150.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.8700 0.8700 0.8500 0.8500 0.8300 0.8100 0.8100 4.88%
  QoQ % 0.00% 2.35% 0.00% 2.41% 2.47% 0.00% -
  Horiz. % 107.41% 107.41% 104.94% 104.94% 102.47% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.63 6.01 6.48 5.77 5.97 5.39 5.04 20.08%
  QoQ % 10.32% -7.25% 12.31% -3.35% 10.76% 6.94% -
  Horiz. % 131.55% 119.25% 128.57% 114.48% 118.45% 106.94% 100.00%
EPS 0.43 0.36 0.38 0.37 0.29 0.31 0.49 -8.35%
  QoQ % 19.44% -5.26% 2.70% 27.59% -6.45% -36.73% -
  Horiz. % 87.76% 73.47% 77.55% 75.51% 59.18% 63.27% 100.00%
DPS 0.24 0.24 0.49 0.00 0.32 0.00 0.32 -17.47%
  QoQ % 0.00% -51.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 153.13% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1407 0.1410 0.1379 0.1377 0.1346 0.1309 0.1302 5.31%
  QoQ % -0.21% 2.25% 0.15% 2.30% 2.83% 0.54% -
  Horiz. % 108.06% 108.29% 105.91% 105.76% 103.38% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.7200 0.6800 0.6400 0.5700 0.7300 0.7500 0.7600 -
P/RPS 1.76 1.83 1.60 1.60 1.98 2.25 2.42 -19.14%
  QoQ % -3.83% 14.38% 0.00% -19.19% -12.00% -7.02% -
  Horiz. % 72.73% 75.62% 66.12% 66.12% 81.82% 92.98% 100.00%
P/EPS 27.17 30.91 27.59 25.22 40.56 39.27 24.92 5.94%
  QoQ % -12.10% 12.03% 9.40% -37.82% 3.28% 57.58% -
  Horiz. % 109.03% 124.04% 110.71% 101.20% 162.76% 157.58% 100.00%
EY 3.68 3.24 3.63 3.96 2.47 2.55 4.01 -5.57%
  QoQ % 13.58% -10.74% -8.33% 60.32% -3.14% -36.41% -
  Horiz. % 91.77% 80.80% 90.52% 98.75% 61.60% 63.59% 100.00%
DY 2.08 2.21 4.69 0.00 2.74 0.00 2.63 -14.49%
  QoQ % -5.88% -52.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.09% 84.03% 178.33% 0.00% 104.18% 0.00% 100.00%
P/NAPS 0.83 0.78 0.75 0.67 0.88 0.93 0.94 -7.97%
  QoQ % 6.41% 4.00% 11.94% -23.86% -5.38% -1.06% -
  Horiz. % 88.30% 82.98% 79.79% 71.28% 93.62% 98.94% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 22/05/12 27/02/12 21/11/11 23/08/11 23/05/11 21/02/11 -
Price 0.7400 0.6400 0.6900 0.6100 0.6200 0.7500 0.7600 -
P/RPS 1.81 1.73 1.73 1.71 1.68 2.25 2.42 -17.62%
  QoQ % 4.62% 0.00% 1.17% 1.79% -25.33% -7.02% -
  Horiz. % 74.79% 71.49% 71.49% 70.66% 69.42% 92.98% 100.00%
P/EPS 27.92 29.09 29.74 26.99 34.44 39.27 24.92 7.88%
  QoQ % -4.02% -2.19% 10.19% -21.63% -12.30% 57.58% -
  Horiz. % 112.04% 116.73% 119.34% 108.31% 138.20% 157.58% 100.00%
EY 3.58 3.44 3.36 3.70 2.90 2.55 4.01 -7.29%
  QoQ % 4.07% 2.38% -9.19% 27.59% 13.73% -36.41% -
  Horiz. % 89.28% 85.79% 83.79% 92.27% 72.32% 63.59% 100.00%
DY 2.03 2.34 4.35 0.00 3.23 0.00 2.63 -15.87%
  QoQ % -13.25% -46.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.19% 88.97% 165.40% 0.00% 122.81% 0.00% 100.00%
P/NAPS 0.85 0.74 0.81 0.72 0.75 0.93 0.94 -6.50%
  QoQ % 14.86% -8.64% 12.50% -4.00% -19.35% -1.06% -
  Horiz. % 90.43% 78.72% 86.17% 76.60% 79.79% 98.94% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS