[MCEMENT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.92%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 699,158 630,618 559,607 542,480 581,284 541,491 508,277 23.61%
PBT 135,060 66,993 66,293 72,093 104,860 82,634 58,548 74.32%
Tax -9,762 -5,342 -4,787 14,707 -20,334 -14,965 -12,851 -16.70%
NP 125,298 61,651 61,506 86,800 84,526 67,669 45,697 95.54%
-
NP to SH 124,503 61,874 62,177 89,063 85,701 67,429 45,955 93.98%
-
Tax Rate 7.23% 7.97% 7.22% -20.40% 19.39% 18.11% 21.95% -
Total Cost 573,860 568,967 498,101 455,680 496,758 473,822 462,580 15.40%
-
Net Worth 3,032,113 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 2,870,749 3.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 127,043 - - 247,066 - - - -
Div Payout % 102.04% - - 277.41% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,032,113 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 2,870,749 3.70%
NOSH 846,959 847,589 851,739 856,359 2,854,533 2,804,708 2,870,749 -55.58%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.92% 9.78% 10.99% 16.00% 14.54% 12.50% 8.99% -
ROE 4.11% 2.13% 2.07% 2.09% 3.00% 2.40% 1.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.55 74.40 65.70 43.91 20.36 19.31 17.71 178.25%
EPS 14.70 7.30 7.30 7.30 6.10 4.80 3.20 175.57%
DPS 15.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.58 3.43 3.53 3.45 1.00 1.00 1.00 133.47%
Adjusted Per Share Value based on latest NOSH - 856,359
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 52.27 47.14 41.84 40.55 43.46 40.48 38.00 23.61%
EPS 9.31 4.63 4.65 6.66 6.41 5.04 3.44 93.85%
DPS 9.50 0.00 0.00 18.47 0.00 0.00 0.00 -
NAPS 2.2667 2.1734 2.2477 3.1861 2.134 2.0967 2.1461 3.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 4.28 4.24 5.85 6.00 5.80 5.80 -
P/RPS 4.46 5.75 6.45 13.32 29.46 30.04 32.76 -73.43%
P/EPS 25.03 58.63 58.08 81.14 199.85 241.25 362.32 -83.08%
EY 3.99 1.71 1.72 1.23 0.50 0.41 0.28 484.93%
DY 4.08 0.00 0.00 3.42 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 1.20 1.70 6.00 5.80 5.80 -68.30%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 25/05/07 -
Price 3.06 4.18 4.54 5.60 5.40 4.37 6.03 -
P/RPS 3.71 5.62 6.91 12.75 26.52 22.63 34.06 -77.09%
P/EPS 20.82 57.26 62.19 77.67 179.86 181.77 376.69 -85.41%
EY 4.80 1.75 1.61 1.29 0.56 0.55 0.27 577.60%
DY 4.90 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 1.29 1.62 5.40 4.37 6.03 -72.81%

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