Highlights

[MCT] QoQ Quarter Result on 2011-03-31 [#1]

Stock [MCT]: MCT BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -37.06%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 94,366 84,102 87,050 78,546 73,449 76,854 80,582 11.07%
  QoQ % 12.20% -3.39% 10.83% 6.94% -4.43% -4.63% -
  Horiz. % 117.11% 104.37% 108.03% 97.47% 91.15% 95.37% 100.00%
PBT 6,615 3,779 5,407 5,300 7,976 5,711 5,369 14.88%
  QoQ % 75.05% -30.11% 2.02% -33.55% 39.66% 6.37% -
  Horiz. % 123.21% 70.39% 100.71% 98.71% 148.56% 106.37% 100.00%
Tax -1,130 1,554 -1,154 -804 -833 -819 -564 58.73%
  QoQ % -172.72% 234.66% -43.53% 3.48% -1.71% -45.21% -
  Horiz. % 200.35% -275.53% 204.61% 142.55% 147.70% 145.21% 100.00%
NP 5,485 5,333 4,253 4,496 7,143 4,892 4,805 9.20%
  QoQ % 2.85% 25.39% -5.40% -37.06% 46.01% 1.81% -
  Horiz. % 114.15% 110.99% 88.51% 93.57% 148.66% 101.81% 100.00%
NP to SH 5,485 5,333 4,253 4,496 7,143 4,892 4,805 9.20%
  QoQ % 2.85% 25.39% -5.40% -37.06% 46.01% 1.81% -
  Horiz. % 114.15% 110.99% 88.51% 93.57% 148.66% 101.81% 100.00%
Tax Rate 17.08 % -41.12 % 21.34 % 15.17 % 10.44 % 14.34 % 10.50 % 38.19%
  QoQ % 141.54% -292.69% 40.67% 45.31% -27.20% 36.57% -
  Horiz. % 162.67% -391.62% 203.24% 144.48% 99.43% 136.57% 100.00%
Total Cost 88,881 78,769 82,797 74,050 66,306 71,962 75,777 11.19%
  QoQ % 12.84% -4.86% 11.81% 11.68% -7.86% -5.03% -
  Horiz. % 117.29% 103.95% 109.26% 97.72% 87.50% 94.97% 100.00%
Net Worth 200,959 200,577 196,110 190,668 189,699 174,084 169,717 11.89%
  QoQ % 0.19% 2.28% 2.85% 0.51% 8.97% 2.57% -
  Horiz. % 118.41% 118.18% 115.55% 112.34% 111.77% 102.57% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,092 - 4,725 - 4,683 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.43% 0.00% 100.89% 0.00% 100.00% - -
Div Payout % 129.31 % - % 111.11 % - % 65.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.21% 0.00% 169.45% 0.00% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,959 200,577 196,110 190,668 189,699 174,084 169,717 11.89%
  QoQ % 0.19% 2.28% 2.85% 0.51% 8.97% 2.57% -
  Horiz. % 118.41% 118.18% 115.55% 112.34% 111.77% 102.57% 100.00%
NOSH 236,422 235,973 236,277 235,392 234,196 220,360 220,412 4.77%
  QoQ % 0.19% -0.13% 0.38% 0.51% 6.28% -0.02% -
  Horiz. % 107.26% 107.06% 107.20% 106.80% 106.25% 99.98% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.81 % 6.34 % 4.89 % 5.72 % 9.73 % 6.37 % 5.96 % -1.68%
  QoQ % -8.36% 29.65% -14.51% -41.21% 52.75% 6.88% -
  Horiz. % 97.48% 106.38% 82.05% 95.97% 163.26% 106.88% 100.00%
ROE 2.73 % 2.66 % 2.17 % 2.36 % 3.77 % 2.81 % 2.83 % -2.36%
  QoQ % 2.63% 22.58% -8.05% -37.40% 34.16% -0.71% -
  Horiz. % 96.47% 93.99% 76.68% 83.39% 133.22% 99.29% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.91 35.64 36.84 33.37 31.36 34.88 36.56 6.00%
  QoQ % 11.98% -3.26% 10.40% 6.41% -10.09% -4.60% -
  Horiz. % 109.16% 97.48% 100.77% 91.27% 85.78% 95.40% 100.00%
EPS 2.32 2.26 1.80 1.91 3.05 2.22 2.18 4.22%
  QoQ % 2.65% 25.56% -5.76% -37.38% 37.39% 1.83% -
  Horiz. % 106.42% 103.67% 82.57% 87.61% 139.91% 101.83% 100.00%
DPS 3.00 0.00 2.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 0.00% 100.00% - -
NAPS 0.8500 0.8500 0.8300 0.8100 0.8100 0.7900 0.7700 6.79%
  QoQ % 0.00% 2.41% 2.47% 0.00% 2.53% 2.60% -
  Horiz. % 110.39% 110.39% 107.79% 105.19% 105.19% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.48 5.77 5.97 5.39 5.04 5.27 5.53 11.12%
  QoQ % 12.31% -3.35% 10.76% 6.94% -4.36% -4.70% -
  Horiz. % 117.18% 104.34% 107.96% 97.47% 91.14% 95.30% 100.00%
EPS 0.38 0.37 0.29 0.31 0.49 0.34 0.33 9.83%
  QoQ % 2.70% 27.59% -6.45% -36.73% 44.12% 3.03% -
  Horiz. % 115.15% 112.12% 87.88% 93.94% 148.48% 103.03% 100.00%
DPS 0.49 0.00 0.32 0.00 0.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.13% 0.00% 100.00% 0.00% 100.00% - -
NAPS 0.1379 0.1377 0.1346 0.1309 0.1302 0.1195 0.1165 11.86%
  QoQ % 0.15% 2.30% 2.83% 0.54% 8.95% 2.58% -
  Horiz. % 118.37% 118.20% 115.54% 112.36% 111.76% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 - - -
Price 0.6400 0.5700 0.7300 0.7500 0.7600 0.0000 0.0000 -
P/RPS 1.60 1.60 1.98 2.25 2.42 0.00 0.00 -
  QoQ % 0.00% -19.19% -12.00% -7.02% 0.00% 0.00% -
  Horiz. % 66.12% 66.12% 81.82% 92.98% 100.00% - -
P/EPS 27.59 25.22 40.56 39.27 24.92 0.00 0.00 -
  QoQ % 9.40% -37.82% 3.28% 57.58% 0.00% 0.00% -
  Horiz. % 110.71% 101.20% 162.76% 157.58% 100.00% - -
EY 3.63 3.96 2.47 2.55 4.01 0.00 0.00 -
  QoQ % -8.33% 60.32% -3.14% -36.41% 0.00% 0.00% -
  Horiz. % 90.52% 98.75% 61.60% 63.59% 100.00% - -
DY 4.69 0.00 2.74 0.00 2.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.33% 0.00% 104.18% 0.00% 100.00% - -
P/NAPS 0.75 0.67 0.88 0.93 0.94 0.00 0.00 -
  QoQ % 11.94% -23.86% -5.38% -1.06% 0.00% 0.00% -
  Horiz. % 79.79% 71.28% 93.62% 98.94% 100.00% - -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 23/08/11 23/05/11 21/02/11 22/11/10 - -
Price 0.6900 0.6100 0.6200 0.7500 0.7600 0.8000 0.0000 -
P/RPS 1.73 1.71 1.68 2.25 2.42 2.29 0.00 -
  QoQ % 1.17% 1.79% -25.33% -7.02% 5.68% 0.00% -
  Horiz. % 75.55% 74.67% 73.36% 98.25% 105.68% 100.00% -
P/EPS 29.74 26.99 34.44 39.27 24.92 36.04 0.00 -
  QoQ % 10.19% -21.63% -12.30% 57.58% -30.85% 0.00% -
  Horiz. % 82.52% 74.89% 95.56% 108.96% 69.15% 100.00% -
EY 3.36 3.70 2.90 2.55 4.01 2.78 0.00 -
  QoQ % -9.19% 27.59% 13.73% -36.41% 44.24% 0.00% -
  Horiz. % 120.86% 133.09% 104.32% 91.73% 144.24% 100.00% -
DY 4.35 0.00 3.23 0.00 2.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.40% 0.00% 122.81% 0.00% 100.00% - -
P/NAPS 0.81 0.72 0.75 0.93 0.94 1.01 0.00 -
  QoQ % 12.50% -4.00% -19.35% -1.06% -6.93% 0.00% -
  Horiz. % 80.20% 71.29% 74.26% 92.08% 93.07% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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