[MCEMENT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.53%
YoY- 486.27%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,483,106 2,530,771 2,173,532 2,077,893 1,866,668 1,761,555 1,747,997 6.01%
PBT 441,914 397,772 318,135 211,968 29,345 103,694 156,210 18.90%
Tax -35,699 -29,553 -33,443 -38,635 1,956 -20,918 -37,234 -0.69%
NP 406,215 368,219 284,692 173,333 31,301 82,776 118,976 22.68%
-
NP to SH 412,228 367,685 288,148 174,661 29,792 82,776 118,976 22.98%
-
Tax Rate 8.08% 7.43% 10.51% 18.23% -6.67% 20.17% 23.84% -
Total Cost 2,076,891 2,162,552 1,888,840 1,904,560 1,835,367 1,678,779 1,629,021 4.12%
-
Net Worth 3,188,746 3,037,840 4,261,900 2,845,884 3,154,292 1,923,755 2,023,386 7.86%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 450,818 254,684 247,066 - - 75,576 57,811 40.77%
Div Payout % 109.36% 69.27% 85.74% - - 91.30% 48.59% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,188,746 3,037,840 4,261,900 2,845,884 3,154,292 1,923,755 2,023,386 7.86%
NOSH 848,070 850,935 856,359 2,845,884 2,867,538 2,748,222 2,890,552 -18.46%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.36% 14.55% 13.10% 8.34% 1.68% 4.70% 6.81% -
ROE 12.93% 12.10% 6.76% 6.14% 0.94% 4.30% 5.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 292.79 297.41 175.95 73.01 65.10 64.10 60.47 30.03%
EPS 48.61 43.21 23.33 6.14 1.04 3.01 4.12 50.82%
DPS 53.00 30.00 20.00 0.00 0.00 2.75 2.00 72.58%
NAPS 3.76 3.57 3.45 1.00 1.10 0.70 0.70 32.30%
Adjusted Per Share Value based on latest NOSH - 2,845,884
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 186.19 189.76 162.97 155.80 139.96 132.08 131.07 6.01%
EPS 30.91 27.57 21.61 13.10 2.23 6.21 8.92 22.99%
DPS 33.80 19.10 18.53 0.00 0.00 5.67 4.33 40.79%
NAPS 2.3909 2.2778 3.1956 2.1339 2.3651 1.4424 1.5171 7.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.25 3.94 5.85 4.60 2.05 2.43 3.00 -
P/RPS 2.13 1.32 3.32 6.30 3.15 3.79 4.96 -13.12%
P/EPS 12.86 9.12 25.08 74.95 197.32 80.68 72.89 -25.08%
EY 7.78 10.97 3.99 1.33 0.51 1.24 1.37 33.53%
DY 8.48 7.61 3.42 0.00 0.00 1.13 0.67 52.59%
P/NAPS 1.66 1.10 1.70 4.60 1.86 3.47 4.29 -14.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 18/02/09 27/02/08 16/02/07 23/02/06 28/02/05 24/02/04 -
Price 6.30 3.86 5.60 5.67 2.52 2.77 3.53 -
P/RPS 2.15 1.30 3.18 7.77 3.87 4.32 5.84 -15.32%
P/EPS 12.96 8.93 24.01 92.39 242.55 91.97 85.76 -26.99%
EY 7.72 11.19 4.17 1.08 0.41 1.09 1.17 36.91%
DY 8.41 7.77 3.57 0.00 0.00 0.99 0.57 56.54%
P/NAPS 1.68 1.08 1.62 5.67 2.29 3.96 5.04 -16.71%

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