[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.69%
YoY- 243.69%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,173,532 1,631,052 1,049,768 508,277 2,077,893 1,574,256 1,013,229 66.09%
PBT 318,134 246,042 141,182 58,548 211,968 138,688 86,821 137.11%
Tax -33,443 -48,150 -27,816 -12,851 -38,635 -36,904 -23,186 27.57%
NP 284,691 197,892 113,366 45,697 173,333 101,784 63,635 170.76%
-
NP to SH 288,147 199,085 113,384 45,955 174,661 100,763 63,340 173.79%
-
Tax Rate 10.51% 19.57% 19.70% 21.95% 18.23% 26.61% 26.71% -
Total Cost 1,888,841 1,433,160 936,402 462,580 1,904,560 1,472,472 949,594 57.96%
-
Net Worth 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 18.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 247,066 - - - 84,559 - - -
Div Payout % 85.74% - - - 48.41% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 18.97%
NOSH 856,359 2,841,157 2,831,125 2,870,749 2,818,645 2,798,972 2,879,090 -55.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.10% 12.13% 10.80% 8.99% 8.34% 6.47% 6.28% -
ROE 6.82% 7.01% 4.00% 1.60% 5.30% 3.16% 1.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 175.95 57.41 37.08 17.71 73.72 56.24 35.19 191.54%
EPS 21.00 14.10 8.00 3.20 12.30 3.60 2.20 348.13%
DPS 20.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.42 1.00 1.00 1.00 1.17 1.14 1.13 108.81%
Adjusted Per Share Value based on latest NOSH - 2,870,749
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.97 122.30 78.71 38.11 155.80 118.04 75.97 66.10%
EPS 21.61 14.93 8.50 3.45 13.10 7.56 4.75 173.80%
DPS 18.53 0.00 0.00 0.00 6.34 0.00 0.00 -
NAPS 3.1678 2.1303 2.1228 2.1525 2.4727 2.3925 2.4394 18.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.85 6.00 5.80 5.80 4.60 2.90 2.47 -
P/RPS 3.32 10.45 15.64 32.76 6.24 5.16 7.02 -39.21%
P/EPS 25.08 85.63 144.82 362.32 74.23 80.56 112.27 -63.08%
EY 3.99 1.17 0.69 0.28 1.35 1.24 0.89 171.14%
DY 3.42 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 1.71 6.00 5.80 5.80 3.93 2.54 2.19 -15.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 17/08/07 25/05/07 16/02/07 22/11/06 23/08/06 -
Price 5.60 5.40 4.37 6.03 5.67 3.63 2.67 -
P/RPS 3.18 9.41 11.79 34.06 7.69 6.45 7.59 -43.91%
P/EPS 24.01 77.06 109.12 376.69 91.50 100.83 121.36 -65.94%
EY 4.17 1.30 0.92 0.27 1.09 0.99 0.82 194.84%
DY 3.57 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.64 5.40 4.37 6.03 4.85 3.18 2.36 -21.49%

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