[MCEMENT] YoY 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- 46.73%
YoY- 34.94%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 591,193 630,893 630,618 541,491 537,161 420,202 443,382 4.90%
PBT 91,429 90,363 66,993 82,634 67,970 -39,198 33,130 18.42%
Tax -16,793 -7,607 -5,342 -14,965 -17,629 12,437 -8,304 12.44%
NP 74,636 82,756 61,651 67,669 50,341 -26,761 24,826 20.12%
-
NP to SH 75,624 84,291 61,874 67,429 49,969 -26,948 24,826 20.38%
-
Tax Rate 18.37% 8.42% 7.97% 18.11% 25.94% - 25.06% -
Total Cost 516,557 548,137 568,967 473,822 486,820 446,963 418,556 3.56%
-
Net Worth 3,118,428 3,090,670 2,907,230 2,804,708 3,136,942 2,006,128 1,903,326 8.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 67,976 1,277 - - - - - -
Div Payout % 89.89% 1.52% - - - - - -
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 3,118,428 3,090,670 2,907,230 2,804,708 3,136,942 2,006,128 1,903,326 8.57%
NOSH 849,707 851,424 847,589 2,804,708 2,776,055 2,994,222 2,758,444 -17.81%
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 12.62% 13.12% 9.78% 12.50% 9.37% -6.37% 5.60% -
ROE 2.43% 2.73% 2.13% 2.40% 1.59% -1.34% 1.30% -
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 69.58 74.10 74.40 19.31 19.35 14.03 16.07 27.65%
EPS 8.90 9.90 7.30 4.80 1.80 -0.90 0.90 46.48%
DPS 8.00 0.15 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 44.19 47.16 47.14 40.48 40.15 31.41 33.14 4.91%
EPS 5.65 6.30 4.63 5.04 3.74 -2.01 1.86 20.33%
DPS 5.08 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3311 2.3104 2.1732 2.0966 2.345 1.4996 1.4228 8.57%
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 9.76 7.96 5.75 30.04 12.76 14.39 16.92 -8.75%
P/EPS 76.29 59.60 58.63 241.25 137.22 -224.44 302.22 -20.49%
EY 1.31 1.68 1.71 0.41 0.73 -0.45 0.33 25.81%
DY 1.18 0.03 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 9.99 8.50 5.62 22.63 13.80 15.11 16.36 -7.88%
P/EPS 78.09 63.64 57.26 181.77 148.33 -235.56 292.22 -19.73%
EY 1.28 1.57 1.75 0.55 0.67 -0.42 0.34 24.71%
DY 1.15 0.02 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