[MYCRON] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 11.7%
YoY- -56.93%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 462,262 406,087 374,736 356,712 343,910 354,726 346,413 21.14%
PBT 17,458 16,697 14,876 10,850 9,131 15,485 24,008 -19.08%
Tax 14,025 13,561 -3,859 -3,005 -2,108 -3,707 -6,128 -
NP 31,483 30,258 11,017 7,845 7,023 11,778 17,880 45.66%
-
NP to SH 31,483 30,258 11,017 7,845 7,023 11,778 17,880 45.66%
-
Tax Rate -80.34% -81.22% 25.94% 27.70% 23.09% 23.94% 25.52% -
Total Cost 430,779 375,829 363,719 348,867 336,887 342,948 328,533 19.73%
-
Net Worth 278,861 275,738 255,636 249,032 249,556 248,235 255,069 6.10%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,476 4,476 2,698 2,698 2,698 6,316 3,618 15.19%
Div Payout % 14.22% 14.79% 24.49% 34.39% 38.42% 53.63% 20.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 278,861 275,738 255,636 249,032 249,556 248,235 255,069 6.10%
NOSH 178,757 179,050 178,767 179,160 179,537 179,880 186,181 -2.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.81% 7.45% 2.94% 2.20% 2.04% 3.32% 5.16% -
ROE 11.29% 10.97% 4.31% 3.15% 2.81% 4.74% 7.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 258.60 226.80 209.62 199.10 191.55 197.20 186.06 24.46%
EPS 17.61 16.90 6.16 4.38 3.91 6.55 9.60 49.68%
DPS 2.50 2.50 1.50 1.51 1.50 3.51 1.94 18.36%
NAPS 1.56 1.54 1.43 1.39 1.39 1.38 1.37 9.01%
Adjusted Per Share Value based on latest NOSH - 179,160
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 141.34 124.16 114.58 109.07 105.15 108.46 105.92 21.14%
EPS 9.63 9.25 3.37 2.40 2.15 3.60 5.47 45.65%
DPS 1.37 1.37 0.82 0.82 0.82 1.93 1.11 15.01%
NAPS 0.8526 0.8431 0.7816 0.7614 0.763 0.759 0.7799 6.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.57 0.72 0.79 0.82 0.83 0.86 -
P/RPS 0.19 0.25 0.34 0.40 0.43 0.42 0.46 -44.44%
P/EPS 2.84 3.37 11.68 18.04 20.96 12.68 8.96 -53.41%
EY 35.22 29.65 8.56 5.54 4.77 7.89 11.17 114.57%
DY 5.00 4.39 2.08 1.91 1.83 4.23 2.26 69.54%
P/NAPS 0.32 0.37 0.50 0.57 0.59 0.60 0.63 -36.26%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 27/05/08 29/02/08 30/11/07 28/08/07 30/05/07 -
Price 0.37 0.56 0.69 0.70 0.79 0.90 0.78 -
P/RPS 0.14 0.25 0.33 0.35 0.41 0.46 0.42 -51.82%
P/EPS 2.10 3.31 11.20 15.99 20.20 13.75 8.12 -59.30%
EY 47.60 30.18 8.93 6.26 4.95 7.28 12.31 145.75%
DY 6.76 4.46 2.17 2.15 1.90 3.90 2.49 94.25%
P/NAPS 0.24 0.36 0.48 0.50 0.57 0.65 0.57 -43.73%

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