[MCEMENT] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -38.29%
YoY- -64.08%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,224,862 2,110,102 1,924,583 1,751,108 1,769,593 1,641,651 1,716,779 4.41%
PBT 325,880 251,665 69,703 59,996 185,393 80,858 94,363 22.92%
Tax -25,379 -45,929 -11,675 -8,527 -43,193 -16,736 -10,838 15.22%
NP 300,501 205,736 58,028 51,469 142,200 64,122 83,525 23.76%
-
NP to SH 304,370 207,245 56,985 51,080 142,200 64,122 83,525 24.02%
-
Tax Rate 7.79% 18.25% 16.75% 14.21% 23.30% 20.70% 11.49% -
Total Cost 1,924,361 1,904,366 1,866,555 1,699,639 1,627,393 1,577,529 1,633,254 2.76%
-
Net Worth 3,006,641 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 6.51%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 247,066 - - - 57,811 43,251 41,693 34.48%
Div Payout % 81.17% - - - 40.65% 67.45% 49.92% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 3,006,641 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 6.51%
NOSH 851,739 2,870,749 2,674,200 2,764,400 2,978,999 2,972,222 2,898,541 -18.44%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.51% 9.75% 3.02% 2.94% 8.04% 3.91% 4.87% -
ROE 10.12% 7.22% 1.89% 2.64% 6.82% 3.22% 4.06% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 261.21 73.50 71.97 63.34 59.40 55.23 59.23 28.02%
EPS 35.74 7.22 2.13 1.85 4.77 2.16 2.88 52.09%
DPS 29.01 0.00 0.00 0.00 1.94 1.46 1.44 64.87%
NAPS 3.53 1.00 1.13 0.70 0.70 0.67 0.71 30.61%
Adjusted Per Share Value based on latest NOSH - 2,764,400
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 166.32 157.74 143.87 130.90 132.28 122.72 128.33 4.41%
EPS 22.75 15.49 4.26 3.82 10.63 4.79 6.24 24.03%
DPS 18.47 0.00 0.00 0.00 4.32 3.23 3.12 34.46%
NAPS 2.2476 2.146 2.2589 1.4465 1.5588 1.4886 1.5384 6.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.24 5.80 2.65 2.43 2.93 2.43 3.18 -
P/RPS 1.62 7.89 3.68 3.84 4.93 4.40 5.37 -18.09%
P/EPS 11.87 80.34 124.36 131.51 61.38 112.64 110.35 -31.01%
EY 8.43 1.24 0.80 0.76 1.63 0.89 0.91 44.87%
DY 6.84 0.00 0.00 0.00 0.66 0.60 0.45 57.32%
P/NAPS 1.20 5.80 2.35 3.47 4.19 3.63 4.48 -19.69%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 25/05/07 18/05/06 27/05/05 13/05/04 26/05/03 16/05/02 -
Price 4.54 6.03 2.57 2.32 2.63 2.27 3.22 -
P/RPS 1.74 8.20 3.57 3.66 4.43 4.11 5.44 -17.28%
P/EPS 12.70 83.53 120.61 125.56 55.10 105.22 111.74 -30.37%
EY 7.87 1.20 0.83 0.80 1.81 0.95 0.89 43.75%
DY 6.39 0.00 0.00 0.00 0.74 0.64 0.45 55.55%
P/NAPS 1.29 6.03 2.27 3.31 3.76 3.39 4.54 -18.90%

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