[MCEMENT] YoY TTM 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- 8.42%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,382,415 2,580,850 2,313,989 2,114,432 2,041,542 1,727,928 1,765,526 5.11%
PBT 398,916 455,945 310,239 266,329 176,871 -12,332 166,632 15.65%
Tax -42,520 -39,285 -15,756 -43,265 -41,741 12,214 -37,318 2.19%
NP 356,396 416,660 294,483 223,064 135,130 -118 129,314 18.39%
-
NP to SH 360,205 419,334 298,815 224,705 133,902 -694 129,314 18.60%
-
Tax Rate 10.66% 8.62% 5.08% 16.24% 23.60% - 22.40% -
Total Cost 2,026,019 2,164,190 2,019,506 1,891,368 1,906,412 1,728,046 1,636,212 3.62%
-
Net Worth 3,118,428 3,090,670 2,907,230 2,804,708 3,136,942 2,006,128 1,903,326 8.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 458,524 255,961 248,338 - - - 57,811 41.19%
Div Payout % 127.30% 61.04% 83.11% - - - 44.71% -
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 3,118,428 3,090,670 2,907,230 2,804,708 3,136,942 2,006,128 1,903,326 8.57%
NOSH 849,707 851,424 847,589 2,804,708 2,776,055 2,994,222 2,758,444 -17.81%
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 14.96% 16.14% 12.73% 10.55% 6.62% -0.01% 7.32% -
ROE 11.55% 13.57% 10.28% 8.01% 4.27% -0.03% 6.79% -
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 280.38 303.12 273.01 75.39 73.54 57.71 64.00 27.90%
EPS 42.39 49.25 35.25 8.01 4.82 -0.02 4.69 44.30%
DPS 54.00 30.15 29.30 0.00 0.00 0.00 2.10 71.75%
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 178.13 192.97 173.01 158.09 152.64 129.19 132.01 5.11%
EPS 26.93 31.35 22.34 16.80 10.01 -0.05 9.67 18.60%
DPS 34.28 19.14 18.57 0.00 0.00 0.00 4.32 41.20%
NAPS 2.3316 2.3108 2.1737 2.097 2.3454 1.4999 1.4231 8.57%
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 2.42 1.95 1.57 7.69 3.36 3.50 4.25 -8.95%
P/EPS 16.02 11.98 12.14 72.39 51.21 -8,715.17 58.02 -19.29%
EY 6.24 8.35 8.24 1.38 1.95 -0.01 1.72 23.94%
DY 7.95 5.11 6.85 0.00 0.00 0.00 0.77 47.53%
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 2.48 2.08 1.53 5.80 3.63 3.67 4.11 -8.07%
P/EPS 16.39 12.79 11.86 54.55 55.35 -9,146.62 56.10 -18.53%
EY 6.10 7.82 8.43 1.83 1.81 -0.01 1.78 22.77%
DY 7.77 4.79 7.01 0.00 0.00 0.00 0.80 46.04%
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