[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.06%
YoY- 97.58%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,380,450 2,238,428 2,173,532 2,174,736 2,099,536 2,033,108 2,077,893 9.49%
PBT 266,572 265,172 318,134 328,056 282,364 234,192 211,968 16.52%
Tax -20,258 -19,148 -33,443 -64,200 -55,632 -51,404 -38,635 -35.00%
NP 246,314 246,024 284,691 263,856 226,732 182,788 173,333 26.42%
-
NP to SH 248,102 248,708 288,147 265,446 226,768 183,820 174,661 26.39%
-
Tax Rate 7.60% 7.22% 10.51% 19.57% 19.70% 21.95% 18.23% -
Total Cost 2,134,136 1,992,404 1,888,841 1,910,880 1,872,804 1,850,320 1,904,560 7.89%
-
Net Worth 2,914,348 3,006,641 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 -7.91%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 247,066 - - - 84,559 -
Div Payout % - - 85.74% - - - 48.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,914,348 3,006,641 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 -7.91%
NOSH 849,664 851,739 856,359 2,841,157 2,831,125 2,870,749 2,818,645 -55.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.35% 10.99% 13.10% 12.13% 10.80% 8.99% 8.34% -
ROE 8.51% 8.27% 6.82% 9.34% 8.01% 6.40% 5.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 280.16 262.81 175.95 76.54 74.16 70.82 73.72 143.72%
EPS 29.20 29.20 21.00 18.80 16.00 12.80 12.30 78.05%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 3.00 -
NAPS 3.43 3.53 3.42 1.00 1.00 1.00 1.17 104.96%
Adjusted Per Share Value based on latest NOSH - 2,854,533
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 177.98 167.36 162.51 162.60 156.98 152.01 155.36 9.49%
EPS 18.55 18.60 21.54 19.85 16.96 13.74 13.06 26.38%
DPS 0.00 0.00 18.47 0.00 0.00 0.00 6.32 -
NAPS 2.179 2.248 3.1588 2.1243 2.1168 2.1464 2.4657 -7.91%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.28 4.24 5.85 6.00 5.80 5.80 4.60 -
P/RPS 1.53 1.61 3.32 7.84 7.82 8.19 6.24 -60.85%
P/EPS 14.66 14.52 25.08 64.22 72.41 90.58 74.23 -66.12%
EY 6.82 6.89 3.99 1.56 1.38 1.10 1.35 194.71%
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.65 -
P/NAPS 1.25 1.20 1.71 6.00 5.80 5.80 3.93 -53.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 25/05/07 16/02/07 -
Price 4.18 4.54 5.60 5.40 4.37 6.03 5.67 -
P/RPS 1.49 1.73 3.18 7.05 5.89 8.51 7.69 -66.54%
P/EPS 14.32 15.55 24.01 57.80 54.56 94.17 91.50 -70.99%
EY 6.99 6.43 4.17 1.73 1.83 1.06 1.09 245.56%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.53 -
P/NAPS 1.22 1.29 1.64 5.40 4.37 6.03 4.85 -60.18%

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