[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 100.36%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,240,304 609,411 2,530,771 1,889,383 1,190,225 559,607 2,173,532 -31.22%
PBT 191,459 101,096 397,772 268,346 133,286 66,293 318,134 -28.74%
Tax -19,861 -12,254 -31,554 -19,891 -10,129 -4,787 -33,443 -29.36%
NP 171,598 88,842 366,218 248,455 123,157 61,506 284,691 -28.66%
-
NP to SH 175,700 91,409 367,684 248,554 124,051 62,177 288,147 -28.11%
-
Tax Rate 10.37% 12.12% 7.93% 7.41% 7.60% 7.22% 10.51% -
Total Cost 1,068,706 520,569 2,164,553 1,640,928 1,067,068 498,101 1,888,841 -31.61%
-
Net Worth 3,081,115 3,114,677 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 -18.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,546 - 254,746 127,246 - - 247,066 -95.27%
Div Payout % 1.45% - 69.28% 51.19% - - 85.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,081,115 3,114,677 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 -18.99%
NOSH 848,792 846,379 849,154 848,307 849,664 851,739 856,359 -0.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.84% 14.58% 14.47% 13.15% 10.35% 10.99% 13.10% -
ROE 5.70% 2.93% 12.13% 8.18% 4.26% 2.07% 6.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 146.13 72.00 298.03 222.72 140.08 65.70 175.95 -11.65%
EPS 20.70 10.80 43.30 29.30 14.60 7.30 21.00 -0.95%
DPS 0.30 0.00 30.00 15.00 0.00 0.00 20.00 -93.93%
NAPS 3.63 3.68 3.57 3.58 3.43 3.53 3.42 4.05%
Adjusted Per Share Value based on latest NOSH - 846,959
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.74 45.56 189.22 141.27 88.99 41.84 162.51 -31.22%
EPS 13.14 6.83 27.49 18.58 9.28 4.65 21.54 -28.09%
DPS 0.19 0.00 19.05 9.51 0.00 0.00 18.47 -95.28%
NAPS 2.3037 2.3288 2.2666 2.2707 2.179 2.248 3.1588 -18.99%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.90 4.02 3.94 3.68 4.28 4.24 5.85 -
P/RPS 4.04 5.58 1.32 1.65 3.06 6.45 3.32 13.99%
P/EPS 28.50 37.22 9.10 12.56 29.32 58.08 25.08 8.90%
EY 3.51 2.69 10.99 7.96 3.41 1.72 3.99 -8.19%
DY 0.05 0.00 7.61 4.08 0.00 0.00 3.42 -94.03%
P/NAPS 1.63 1.09 1.10 1.03 1.25 1.20 1.71 -3.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 18/02/09 14/11/08 26/08/08 15/05/08 27/02/08 -
Price 6.30 4.80 3.86 3.06 4.18 4.54 5.60 -
P/RPS 4.31 6.67 1.30 1.37 2.98 6.91 3.18 22.49%
P/EPS 30.43 44.44 8.91 10.44 28.63 62.19 24.01 17.13%
EY 3.29 2.25 11.22 9.58 3.49 1.61 4.17 -14.62%
DY 0.05 0.00 7.77 4.90 0.00 0.00 3.57 -94.20%
P/NAPS 1.74 1.30 1.08 0.85 1.22 1.29 1.64 4.02%

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