[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 23.36%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,279,226 2,480,608 2,380,450 2,099,536 2,026,458 1,676,710 1,743,964 4.56%
PBT 296,922 382,918 266,572 282,364 173,642 -121,410 110,642 17.87%
Tax -53,364 -39,722 -20,258 -55,632 -46,372 41,022 -25,242 13.28%
NP 243,558 343,196 246,314 226,732 127,270 -80,388 85,400 19.07%
-
NP to SH 247,354 351,400 248,102 226,768 126,680 -81,540 85,400 19.38%
-
Tax Rate 17.97% 10.37% 7.60% 19.70% 26.71% - 22.81% -
Total Cost 2,035,668 2,137,412 2,134,136 1,872,804 1,899,188 1,757,098 1,658,564 3.47%
-
Net Worth 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 1,951,135 1,964,199 7.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 271,072 5,092 - - - - - -
Div Payout % 109.59% 1.45% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 1,951,135 1,964,199 7.94%
NOSH 847,102 848,792 849,664 2,831,125 2,879,090 2,912,142 2,846,666 -18.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.69% 13.84% 10.35% 10.80% 6.28% -4.79% 4.90% -
ROE 7.96% 11.40% 8.51% 8.01% 3.89% -4.18% 4.35% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 269.06 292.25 280.16 74.16 70.39 57.58 61.26 27.95%
EPS 29.20 41.40 29.20 16.00 4.40 -2.80 3.00 46.09%
DPS 32.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.63 3.43 1.00 1.13 0.67 0.69 32.10%
Adjusted Per Share Value based on latest NOSH - 2,804,708
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 170.41 185.47 177.98 156.98 151.51 125.36 130.39 4.56%
EPS 18.49 26.27 18.55 16.96 9.47 -6.10 6.39 19.36%
DPS 20.27 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3244 2.3037 2.179 2.1168 2.4325 1.4588 1.4686 7.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.79 5.90 4.28 5.80 2.47 2.02 2.72 -
P/RPS 2.52 2.02 1.53 7.82 3.51 3.51 4.44 -9.00%
P/EPS 23.25 14.25 14.66 72.41 56.14 -72.14 90.67 -20.28%
EY 4.30 7.02 6.82 1.38 1.78 -1.39 1.10 25.49%
DY 4.71 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.63 1.25 5.80 2.19 3.01 3.94 -11.83%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 26/08/08 17/08/07 23/08/06 26/08/05 27/08/04 -
Price 6.95 6.30 4.18 4.37 2.67 2.12 2.63 -
P/RPS 2.58 2.16 1.49 5.89 3.79 3.68 4.29 -8.12%
P/EPS 23.80 15.22 14.32 54.56 60.68 -75.71 87.67 -19.52%
EY 4.20 6.57 6.99 1.83 1.65 -1.32 1.14 24.26%
DY 4.60 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.74 1.22 4.37 2.36 3.16 3.81 -11.02%

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