[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 99.51%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 609,411 2,530,771 1,889,383 1,190,225 559,607 2,173,532 1,631,052 -48.09%
PBT 101,096 397,772 268,346 133,286 66,293 318,134 246,042 -44.70%
Tax -12,254 -31,554 -19,891 -10,129 -4,787 -33,443 -48,150 -59.80%
NP 88,842 366,218 248,455 123,157 61,506 284,691 197,892 -41.34%
-
NP to SH 91,409 367,684 248,554 124,051 62,177 288,147 199,085 -40.45%
-
Tax Rate 12.12% 7.93% 7.41% 7.60% 7.22% 10.51% 19.57% -
Total Cost 520,569 2,164,553 1,640,928 1,067,068 498,101 1,888,841 1,433,160 -49.06%
-
Net Worth 3,114,677 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 2,841,157 6.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 254,746 127,246 - - 247,066 - -
Div Payout % - 69.28% 51.19% - - 85.74% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,114,677 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 2,841,157 6.31%
NOSH 846,379 849,154 848,307 849,664 851,739 856,359 2,841,157 -55.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 14.58% 14.47% 13.15% 10.35% 10.99% 13.10% 12.13% -
ROE 2.93% 12.13% 8.18% 4.26% 2.07% 6.82% 7.01% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 72.00 298.03 222.72 140.08 65.70 175.95 57.41 16.27%
EPS 10.80 43.30 29.30 14.60 7.30 21.00 14.10 -16.27%
DPS 0.00 30.00 15.00 0.00 0.00 20.00 0.00 -
NAPS 3.68 3.57 3.58 3.43 3.53 3.42 1.00 138.17%
Adjusted Per Share Value based on latest NOSH - 847,589
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.69 189.76 141.67 89.24 41.96 162.97 122.30 -48.09%
EPS 6.85 27.57 18.64 9.30 4.66 21.61 14.93 -40.48%
DPS 0.00 19.10 9.54 0.00 0.00 18.53 0.00 -
NAPS 2.3354 2.273 2.2771 2.1852 2.2544 3.1678 2.1303 6.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.02 3.94 3.68 4.28 4.24 5.85 6.00 -
P/RPS 5.58 1.32 1.65 3.06 6.45 3.32 10.45 -34.15%
P/EPS 37.22 9.10 12.56 29.32 58.08 25.08 85.63 -42.59%
EY 2.69 10.99 7.96 3.41 1.72 3.99 1.17 74.11%
DY 0.00 7.61 4.08 0.00 0.00 3.42 0.00 -
P/NAPS 1.09 1.10 1.03 1.25 1.20 1.71 6.00 -67.89%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 18/02/09 14/11/08 26/08/08 15/05/08 27/02/08 29/11/07 -
Price 4.80 3.86 3.06 4.18 4.54 5.60 5.40 -
P/RPS 6.67 1.30 1.37 2.98 6.91 3.18 9.41 -20.48%
P/EPS 44.44 8.91 10.44 28.63 62.19 24.01 77.06 -30.69%
EY 2.25 11.22 9.58 3.49 1.61 4.17 1.30 44.10%
DY 0.00 7.77 4.90 0.00 0.00 3.57 0.00 -
P/NAPS 1.30 1.08 0.85 1.22 1.29 1.64 5.40 -61.26%

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