[MCEMENT] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 146.73%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,139,613 1,240,304 1,190,225 1,049,768 1,013,229 838,355 871,982 4.56%
PBT 148,461 191,459 133,286 141,182 86,821 -60,705 55,321 17.87%
Tax -26,682 -19,861 -10,129 -27,816 -23,186 20,511 -12,621 13.28%
NP 121,779 171,598 123,157 113,366 63,635 -40,194 42,700 19.07%
-
NP to SH 123,677 175,700 124,051 113,384 63,340 -40,770 42,700 19.38%
-
Tax Rate 17.97% 10.37% 7.60% 19.70% 26.71% - 22.81% -
Total Cost 1,017,834 1,068,706 1,067,068 936,402 949,594 878,549 829,282 3.47%
-
Net Worth 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 1,951,135 1,964,199 7.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 135,536 2,546 - - - - - -
Div Payout % 109.59% 1.45% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 1,951,135 1,964,199 7.94%
NOSH 847,102 848,792 849,664 2,831,125 2,879,090 2,912,142 2,846,666 -18.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.69% 13.84% 10.35% 10.80% 6.28% -4.79% 4.90% -
ROE 3.98% 5.70% 4.26% 4.00% 1.95% -2.09% 2.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 134.53 146.13 140.08 37.08 35.19 28.79 30.63 27.95%
EPS 14.60 20.70 14.60 8.00 2.20 -1.40 1.50 46.09%
DPS 16.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.63 3.43 1.00 1.13 0.67 0.69 32.10%
Adjusted Per Share Value based on latest NOSH - 2,804,708
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 85.21 92.74 89.00 78.49 75.76 62.69 65.20 4.55%
EPS 9.25 13.14 9.28 8.48 4.74 -3.05 3.19 19.40%
DPS 10.13 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3246 2.3038 2.1791 2.1169 2.4326 1.4589 1.4687 7.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.79 5.90 4.28 5.80 2.47 2.02 2.72 -
P/RPS 5.05 4.04 3.06 15.64 7.02 7.02 8.88 -8.97%
P/EPS 46.51 28.50 29.32 144.82 112.27 -144.29 181.33 -20.28%
EY 2.15 3.51 3.41 0.69 0.89 -0.69 0.55 25.49%
DY 2.36 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.63 1.25 5.80 2.19 3.01 3.94 -11.83%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 26/08/08 17/08/07 23/08/06 26/08/05 27/08/04 -
Price 6.95 6.30 4.18 4.37 2.67 2.12 2.63 -
P/RPS 5.17 4.31 2.98 11.79 7.59 7.36 8.59 -8.11%
P/EPS 47.60 30.43 28.63 109.12 121.36 -151.43 175.33 -19.52%
EY 2.10 3.29 3.49 0.92 0.82 -0.66 0.57 24.26%
DY 2.30 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.74 1.22 4.37 2.36 3.16 3.81 -11.02%

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