[MCEMENT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -101.36%
YoY- -100.54%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,313,989 2,114,432 2,041,542 1,727,928 1,765,526 1,668,539 1,715,155 5.11%
PBT 310,239 266,329 176,871 -12,332 166,632 109,709 74,585 26.78%
Tax -15,756 -43,265 -41,741 12,214 -37,318 -24,107 -12,082 4.52%
NP 294,483 223,064 135,130 -118 129,314 85,602 62,503 29.44%
-
NP to SH 298,815 224,705 133,902 -694 129,314 85,602 62,503 29.76%
-
Tax Rate 5.08% 16.24% 23.60% - 22.40% 21.97% 16.20% -
Total Cost 2,019,506 1,891,368 1,906,412 1,728,046 1,636,212 1,582,937 1,652,652 3.39%
-
Net Worth 2,907,230 2,804,708 3,136,942 2,006,128 1,903,326 1,943,618 2,086,971 5.67%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 248,338 - - - 57,811 43,251 41,693 34.60%
Div Payout % 83.11% - - - 44.71% 50.53% 66.71% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,907,230 2,804,708 3,136,942 2,006,128 1,903,326 1,943,618 2,086,971 5.67%
NOSH 847,589 2,804,708 2,776,055 2,994,222 2,758,444 2,900,923 2,898,571 -18.51%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.73% 10.55% 6.62% -0.01% 7.32% 5.13% 3.64% -
ROE 10.28% 8.01% 4.27% -0.03% 6.79% 4.40% 2.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 273.01 75.39 73.54 57.71 64.00 57.52 59.17 28.99%
EPS 35.25 8.01 4.82 -0.02 4.69 2.95 2.16 59.19%
DPS 29.30 0.00 0.00 0.00 2.10 1.49 1.44 65.15%
NAPS 3.43 1.00 1.13 0.67 0.69 0.67 0.72 29.68%
Adjusted Per Share Value based on latest NOSH - 2,994,222
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 173.02 158.10 152.65 129.20 132.01 124.76 128.25 5.11%
EPS 22.34 16.80 10.01 -0.05 9.67 6.40 4.67 29.77%
DPS 18.57 0.00 0.00 0.00 4.32 3.23 3.12 34.58%
NAPS 2.1738 2.0971 2.3456 1.50 1.4232 1.4533 1.5605 5.67%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 4.28 5.80 2.47 2.02 2.72 2.25 3.03 -
P/RPS 1.57 7.69 3.36 3.50 4.25 3.91 5.12 -17.86%
P/EPS 12.14 72.39 51.21 -8,715.17 58.02 76.25 140.52 -33.48%
EY 8.24 1.38 1.95 -0.01 1.72 1.31 0.71 50.41%
DY 6.85 0.00 0.00 0.00 0.77 0.66 0.48 55.67%
P/NAPS 1.25 5.80 2.19 3.01 3.94 3.36 4.21 -18.30%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 17/08/07 23/08/06 26/08/05 27/08/04 21/08/03 23/08/02 -
Price 4.18 4.37 2.67 2.12 2.63 2.43 3.05 -
P/RPS 1.53 5.80 3.63 3.67 4.11 4.22 5.15 -18.29%
P/EPS 11.86 54.55 55.35 -9,146.62 56.10 82.35 141.44 -33.81%
EY 8.43 1.83 1.81 -0.01 1.78 1.21 0.71 50.98%
DY 7.01 0.00 0.00 0.00 0.80 0.61 0.47 56.82%
P/NAPS 1.22 4.37 2.36 3.16 3.81 3.63 4.24 -18.73%

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