[MYCRON] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MYCRON] MYCRON STEEL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 69.84%
YoY- -229.82%
Quarter Report
Latest QR
Upcoming QR
MYCRON's Result
MYCRON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 486,806 465,805 412,633 351,059 332,263 383,283 425,447 9.38%
PBT 41,292 32,263 24,751 -18,469 -56,921 -49,657 -43,718 -
Tax -8,410 -6,500 -2,131 5,085 12,539 11,302 25,916 -
NP 32,882 25,763 22,620 -13,384 -44,382 -38,355 -17,802 -
-
NP to SH 32,882 25,763 22,620 -13,384 -44,382 -38,355 -17,802 -
-
Tax Rate 20.37% 20.15% 8.61% - - - - -
Total Cost 453,924 440,042 390,013 364,443 376,645 421,638 443,249 1.59%
-
Net Worth 261,770 257,760 255,800 243,439 230,829 232,171 234,468 7.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,221 6,221 - - - - 4,476 24.51%
Div Payout % 18.92% 24.15% - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 261,770 257,760 255,800 243,439 230,829 232,171 234,468 7.61%
NOSH 178,075 177,765 178,881 178,999 178,937 178,593 178,983 -0.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.75% 5.53% 5.48% -3.81% -13.36% -10.01% -4.18% -
ROE 12.56% 9.99% 8.84% -5.50% -19.23% -16.52% -7.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 273.37 262.03 230.67 196.12 185.69 214.61 237.70 9.76%
EPS 18.47 14.49 12.65 -7.48 -24.80 -21.48 -9.95 -
DPS 3.50 3.50 0.00 0.00 0.00 0.00 2.50 25.12%
NAPS 1.47 1.45 1.43 1.36 1.29 1.30 1.31 7.97%
Adjusted Per Share Value based on latest NOSH - 178,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.84 142.42 126.17 107.34 101.59 117.19 130.08 9.38%
EPS 10.05 7.88 6.92 -4.09 -13.57 -11.73 -5.44 -
DPS 1.90 1.90 0.00 0.00 0.00 0.00 1.37 24.33%
NAPS 0.8004 0.7881 0.7821 0.7443 0.7058 0.7099 0.7169 7.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.50 0.53 0.55 0.51 0.50 0.34 -
P/RPS 0.19 0.19 0.23 0.28 0.27 0.23 0.14 22.55%
P/EPS 2.87 3.45 4.19 -7.36 -2.06 -2.33 -3.42 -
EY 34.84 28.99 23.86 -13.59 -48.63 -42.95 -29.25 -
DY 6.60 7.00 0.00 0.00 0.00 0.00 7.35 -6.91%
P/NAPS 0.36 0.34 0.37 0.40 0.40 0.38 0.26 24.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 23/02/10 23/11/09 27/08/09 20/05/09 -
Price 0.71 0.55 0.60 0.54 0.50 0.50 0.46 -
P/RPS 0.26 0.21 0.26 0.28 0.27 0.23 0.19 23.23%
P/EPS 3.85 3.80 4.74 -7.22 -2.02 -2.33 -4.62 -
EY 26.01 26.35 21.08 -13.85 -49.61 -42.95 -21.62 -
DY 4.93 6.36 0.00 0.00 0.00 0.00 5.43 -6.23%
P/NAPS 0.48 0.38 0.42 0.40 0.39 0.38 0.35 23.41%

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