[MCEMENT] QoQ Cumulative 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- 75.58%
YoY- 97.58%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,190,225 559,607 2,173,532 1,631,052 1,049,768 508,277 2,077,893 -31.05%
PBT 133,286 66,293 318,134 246,042 141,182 58,548 211,968 -26.62%
Tax -10,129 -4,787 -33,443 -48,150 -27,816 -12,851 -38,635 -59.07%
NP 123,157 61,506 284,691 197,892 113,366 45,697 173,333 -20.39%
-
NP to SH 124,051 62,177 288,147 199,085 113,384 45,955 174,661 -20.41%
-
Tax Rate 7.60% 7.22% 10.51% 19.57% 19.70% 21.95% 18.23% -
Total Cost 1,067,068 498,101 1,888,841 1,433,160 936,402 462,580 1,904,560 -32.06%
-
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 4.26% 2.07% 6.82% 7.01% 4.00% 1.60% 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 140.08 65.70 175.95 57.41 37.08 17.71 73.72 53.47%
EPS 14.60 7.30 21.00 14.10 8.00 3.20 12.30 12.11%
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 88.98 41.84 162.49 121.93 78.48 38.00 155.34 -31.05%
EPS 9.27 4.65 21.54 14.88 8.48 3.44 13.06 -20.44%
DPS 0.00 0.00 18.47 0.00 0.00 0.00 6.32 -
NAPS 2.1787 2.2477 3.1584 2.124 2.1165 2.1461 2.4654 -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 3.06 6.45 3.32 10.45 15.64 32.76 6.24 -37.84%
P/EPS 29.32 58.08 25.08 85.63 144.82 362.32 74.23 -46.19%
EY 3.41 1.72 3.99 1.17 0.69 0.28 1.35 85.57%
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 2.98 6.91 3.18 9.41 11.79 34.06 7.69 -46.87%
P/EPS 28.63 62.19 24.01 77.06 109.12 376.69 91.50 -53.94%
EY 3.49 1.61 4.17 1.30 0.92 0.27 1.09 117.39%
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