[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.55%
YoY- 64.98%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,519,177 2,380,450 2,238,428 2,173,532 2,174,736 2,099,536 2,033,108 15.31%
PBT 357,794 266,572 265,172 318,134 328,056 282,364 234,192 32.54%
Tax -26,521 -20,258 -19,148 -33,443 -64,200 -55,632 -51,404 -35.59%
NP 331,273 246,314 246,024 284,691 263,856 226,732 182,788 48.48%
-
NP to SH 331,405 248,102 248,708 288,147 265,446 226,768 183,820 47.97%
-
Tax Rate 7.41% 7.60% 7.22% 10.51% 19.57% 19.70% 21.95% -
Total Cost 2,187,904 2,134,136 1,992,404 1,888,841 1,910,880 1,872,804 1,850,320 11.78%
-
Net Worth 3,036,939 2,914,348 3,006,641 4,224,840 2,841,157 2,831,125 2,870,749 3.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 169,661 - - 247,066 - - - -
Div Payout % 51.19% - - 85.74% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,036,939 2,914,348 3,006,641 4,224,840 2,841,157 2,831,125 2,870,749 3.81%
NOSH 848,307 849,664 851,739 856,359 2,841,157 2,831,125 2,870,749 -55.53%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.15% 10.35% 10.99% 13.10% 12.13% 10.80% 8.99% -
ROE 10.91% 8.51% 8.27% 6.82% 9.34% 8.01% 6.40% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 296.97 280.16 262.81 175.95 76.54 74.16 70.82 159.36%
EPS 39.07 29.20 29.20 21.00 18.80 16.00 12.80 109.99%
DPS 20.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.58 3.43 3.53 3.42 1.00 1.00 1.00 133.47%
Adjusted Per Share Value based on latest NOSH - 856,359
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 189.00 178.59 167.94 163.07 163.16 157.52 152.53 15.31%
EPS 24.86 18.61 18.66 21.62 19.91 17.01 13.79 47.96%
DPS 12.73 0.00 0.00 18.54 0.00 0.00 0.00 -
NAPS 2.2784 2.1865 2.2557 3.1697 2.1316 2.124 2.1538 3.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 4.28 4.24 5.85 6.00 5.80 5.80 -
P/RPS 1.24 1.53 1.61 3.32 7.84 7.82 8.19 -71.49%
P/EPS 9.42 14.66 14.52 25.08 64.22 72.41 90.58 -77.79%
EY 10.62 6.82 6.89 3.99 1.56 1.38 1.10 351.53%
DY 5.43 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 1.20 1.71 6.00 5.80 5.80 -68.30%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 25/05/07 -
Price 3.06 4.18 4.54 5.60 5.40 4.37 6.03 -
P/RPS 1.03 1.49 1.73 3.18 7.05 5.89 8.51 -75.43%
P/EPS 7.83 14.32 15.55 24.01 57.80 54.56 94.17 -80.86%
EY 12.77 6.99 6.43 4.17 1.73 1.83 1.06 423.14%
DY 6.54 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 1.29 1.64 5.40 4.37 6.03 -72.81%

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