[MCEMENT] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.24%
YoY- 243.69%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,193,680 2,437,644 2,238,428 2,033,108 1,904,272 1,672,612 1,714,400 4.19%
PBT 228,128 404,384 265,172 234,192 75,404 -86,028 88,764 17.02%
Tax -39,556 -49,016 -19,148 -51,404 -22,228 32,296 -17,268 14.80%
NP 188,572 355,368 246,024 182,788 53,176 -53,732 71,496 17.53%
-
NP to SH 192,212 365,636 248,708 183,820 53,484 -55,288 71,496 17.90%
-
Tax Rate 17.34% 12.12% 7.22% 21.95% 29.48% - 19.45% -
Total Cost 2,005,108 2,082,276 1,992,404 1,850,320 1,851,096 1,726,344 1,642,904 3.37%
-
Net Worth 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 1,935,079 2,085,299 7.46%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 269,771 - - - - - - -
Div Payout % 140.35% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 1,935,079 2,085,299 7.46%
NOSH 843,035 846,379 851,739 2,870,749 2,674,200 2,764,400 2,978,999 -18.96%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.60% 14.58% 10.99% 8.99% 2.79% -3.21% 4.17% -
ROE 5.98% 11.74% 8.27% 6.40% 1.77% -2.86% 3.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 260.21 288.01 262.81 70.82 71.21 60.51 57.55 28.57%
EPS 22.80 43.20 29.20 12.80 2.00 -2.00 2.40 45.50%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 3.68 3.53 1.00 1.13 0.70 0.70 32.61%
Adjusted Per Share Value based on latest NOSH - 2,870,749
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 164.02 182.26 167.36 152.01 142.38 125.06 128.18 4.19%
EPS 14.37 27.34 18.60 13.74 4.00 -4.13 5.35 17.89%
DPS 20.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4015 2.3288 2.248 2.1464 2.2594 1.4468 1.5591 7.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.35 4.02 4.24 5.80 2.65 2.43 2.93 -
P/RPS 2.44 1.40 1.61 8.19 3.72 4.02 5.09 -11.52%
P/EPS 27.85 9.31 14.52 90.58 132.50 -121.50 122.08 -21.82%
EY 3.59 10.75 6.89 1.10 0.75 -0.82 0.82 27.88%
DY 5.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.09 1.20 5.80 2.35 3.47 4.19 -14.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 15/05/08 25/05/07 18/05/06 27/05/05 13/05/04 -
Price 6.50 4.80 4.54 6.03 2.57 2.32 2.63 -
P/RPS 2.50 1.67 1.73 8.51 3.61 3.83 4.57 -9.56%
P/EPS 28.51 11.11 15.55 94.17 128.50 -116.00 109.58 -20.09%
EY 3.51 9.00 6.43 1.06 0.78 -0.86 0.91 25.21%
DY 4.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.30 1.29 6.03 2.27 3.31 3.76 -12.30%

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