[MCEMENT] YoY TTM 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- 18.66%
YoY- 263.68%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,422,115 2,580,575 2,224,862 2,110,102 1,924,583 1,751,108 1,769,593 5.36%
PBT 397,850 432,575 325,880 251,665 69,703 59,996 185,393 13.56%
Tax -33,334 -37,020 -25,379 -45,929 -11,675 -8,527 -43,193 -4.22%
NP 364,516 395,555 300,501 205,736 58,028 51,469 142,200 16.97%
-
NP to SH 368,872 396,917 304,370 207,245 56,985 51,080 142,200 17.20%
-
Tax Rate 8.38% 8.56% 7.79% 18.25% 16.75% 14.21% 23.30% -
Total Cost 2,057,599 2,185,020 1,924,361 1,904,366 1,866,555 1,699,639 1,627,393 3.98%
-
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 518,261 254,684 247,066 - - - 57,811 44.10%
Div Payout % 140.50% 64.17% 81.17% - - - 40.65% -
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 15.05% 15.33% 13.51% 9.75% 3.02% 2.94% 8.04% -
ROE 11.48% 12.74% 10.12% 7.22% 1.89% 2.64% 6.82% -
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 287.31 304.90 261.21 73.50 71.97 63.34 59.40 30.02%
EPS 43.76 46.90 35.74 7.22 2.13 1.85 4.77 44.66%
DPS 61.00 30.00 29.01 0.00 0.00 0.00 1.94 77.61%
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 181.06 192.91 166.32 157.74 143.87 130.90 132.28 5.36%
EPS 27.57 29.67 22.75 15.49 4.26 3.82 10.63 17.20%
DPS 38.74 19.04 18.47 0.00 0.00 0.00 4.32 44.11%
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 2.21 1.32 1.62 7.89 3.68 3.84 4.93 -12.51%
P/EPS 14.51 8.57 11.87 80.34 124.36 131.51 61.38 -21.35%
EY 6.89 11.67 8.43 1.24 0.80 0.76 1.63 27.14%
DY 9.61 7.46 6.84 0.00 0.00 0.00 0.66 56.23%
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 2.26 1.57 1.74 8.20 3.57 3.66 4.43 -10.60%
P/EPS 14.86 10.24 12.70 83.53 120.61 125.56 55.10 -19.61%
EY 6.73 9.77 7.87 1.20 0.83 0.80 1.81 24.45%
DY 9.38 6.25 6.39 0.00 0.00 0.00 0.74 52.66%
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