[MCEMENT] YoY Cumulative 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- -73.69%
YoY- 243.69%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 548,420 609,411 559,607 508,277 476,068 418,153 428,600 4.19%
PBT 57,032 101,096 66,293 58,548 18,851 -21,507 22,191 17.02%
Tax -9,889 -12,254 -4,787 -12,851 -5,557 8,074 -4,317 14.80%
NP 47,143 88,842 61,506 45,697 13,294 -13,433 17,874 17.53%
-
NP to SH 48,053 91,409 62,177 45,955 13,371 -13,822 17,874 17.90%
-
Tax Rate 17.34% 12.12% 7.22% 21.95% 29.48% - 19.45% -
Total Cost 501,277 520,569 498,101 462,580 462,774 431,586 410,726 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 67,442 - - - - - - -
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 1.50% 2.93% 2.07% 1.60% 0.44% -0.71% 0.86% -
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 65.05 72.00 65.70 17.71 17.80 15.13 14.39 28.57%
EPS 5.70 10.80 7.30 3.20 0.50 -0.50 0.60 45.50%
DPS 8.00 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 41.00 45.56 41.83 38.00 35.59 31.26 32.04 4.19%
EPS 3.59 6.83 4.65 3.44 1.00 -1.03 1.34 17.84%
DPS 5.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.401 2.3283 2.2476 2.146 2.2589 1.4465 1.5588 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 9.76 5.58 6.45 32.76 14.89 16.06 20.37 -11.53%
P/EPS 111.40 37.22 58.08 362.32 530.00 -486.00 488.33 -21.82%
EY 0.90 2.69 1.72 0.28 0.19 -0.21 0.20 28.47%
DY 1.26 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 9.99 6.67 6.91 34.06 14.44 15.34 18.28 -9.57%
P/EPS 114.04 44.44 62.19 376.69 514.00 -464.00 438.33 -20.09%
EY 0.88 2.25 1.61 0.27 0.19 -0.22 0.23 25.04%
DY 1.23 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