[MCEMENT] QoQ 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- 101.22%
YoY- 45.28%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 630,893 609,411 641,388 699,158 630,618 559,607 542,480 10.59%
PBT 90,363 101,096 129,426 135,060 66,993 66,293 72,093 16.26%
Tax -7,607 -12,254 -9,662 -9,762 -5,342 -4,787 14,707 -
NP 82,756 88,842 119,764 125,298 61,651 61,506 86,800 -3.13%
-
NP to SH 84,291 91,409 119,131 124,503 61,874 62,177 89,063 -3.60%
-
Tax Rate 8.42% 12.12% 7.47% 7.23% 7.97% 7.22% -20.40% -
Total Cost 548,137 520,569 521,624 573,860 568,967 498,101 455,680 13.11%
-
Net Worth 3,090,670 3,114,677 3,037,840 3,032,113 2,907,230 3,006,641 4,261,900 -19.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,277 - 127,640 127,043 - - 247,066 -97.02%
Div Payout % 1.52% - 107.14% 102.04% - - 277.41% -
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 3,090,670 3,114,677 3,037,840 3,032,113 2,907,230 3,006,641 4,261,900 -19.29%
NOSH 851,424 846,379 850,935 846,959 847,589 851,739 856,359 -0.38%
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 13.12% 14.58% 18.67% 17.92% 9.78% 10.99% 16.00% -
ROE 2.73% 2.93% 3.92% 4.11% 2.13% 2.07% 2.09% -
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 74.10 72.00 75.37 82.55 74.40 65.70 43.91 41.78%
EPS 9.90 10.80 14.00 14.70 7.30 7.30 7.30 22.54%
DPS 0.15 0.00 15.00 15.00 0.00 0.00 20.00 -96.17%
NAPS 3.63 3.68 3.57 3.58 3.43 3.53 3.45 3.45%
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 47.16 45.56 47.95 52.27 47.14 41.84 40.55 10.60%
EPS 6.30 6.83 8.91 9.31 4.63 4.65 6.66 -3.64%
DPS 0.10 0.00 9.54 9.50 0.00 0.00 18.47 -96.92%
NAPS 2.3105 2.3285 2.271 2.2667 2.1734 2.2477 3.1861 -19.29%
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 7.96 5.58 5.23 4.46 5.75 6.45 13.32 -29.07%
P/EPS 59.60 37.22 28.14 25.03 58.63 58.08 81.14 -18.60%
EY 1.68 2.69 3.55 3.99 1.71 1.72 1.23 23.12%
DY 0.03 0.00 3.81 4.08 0.00 0.00 3.42 -95.75%
P/NAPS 1.63 1.09 1.10 1.03 1.25 1.20 1.70 -2.76%
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 8.50 6.67 5.12 3.71 5.62 6.91 12.75 -23.70%
P/EPS 63.64 44.44 27.57 20.82 57.26 62.19 77.67 -12.44%
EY 1.57 2.25 3.63 4.80 1.75 1.61 1.29 14.00%
DY 0.02 0.00 3.89 4.90 0.00 0.00 3.57 -96.85%
P/NAPS 1.74 1.30 1.08 0.85 1.22 1.29 1.62 4.88%

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