[MCEMENT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -30.19%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 641,388 699,158 630,618 559,607 542,480 581,284 541,491 11.89%
PBT 129,426 135,060 66,993 66,293 72,093 104,860 82,634 34.68%
Tax -9,662 -9,762 -5,342 -4,787 14,707 -20,334 -14,965 -25.19%
NP 119,764 125,298 61,651 61,506 86,800 84,526 67,669 46.06%
-
NP to SH 119,131 124,503 61,874 62,177 89,063 85,701 67,429 45.89%
-
Tax Rate 7.47% 7.23% 7.97% 7.22% -20.40% 19.39% 18.11% -
Total Cost 521,624 573,860 568,967 498,101 455,680 496,758 473,822 6.58%
-
Net Worth 3,037,840 3,032,113 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 5.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 127,640 127,043 - - 247,066 - - -
Div Payout % 107.14% 102.04% - - 277.41% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,037,840 3,032,113 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 5.44%
NOSH 850,935 846,959 847,589 851,739 856,359 2,854,533 2,804,708 -54.68%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.67% 17.92% 9.78% 10.99% 16.00% 14.54% 12.50% -
ROE 3.92% 4.11% 2.13% 2.07% 2.09% 3.00% 2.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.37 82.55 74.40 65.70 43.91 20.36 19.31 146.87%
EPS 14.00 14.70 7.30 7.30 7.30 6.10 4.80 103.47%
DPS 15.00 15.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.57 3.58 3.43 3.53 3.45 1.00 1.00 132.68%
Adjusted Per Share Value based on latest NOSH - 851,739
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 47.95 52.27 47.14 41.84 40.55 43.46 40.48 11.89%
EPS 8.91 9.31 4.63 4.65 6.66 6.41 5.04 45.95%
DPS 9.54 9.50 0.00 0.00 18.47 0.00 0.00 -
NAPS 2.271 2.2667 2.1734 2.2477 3.1861 2.134 2.0967 5.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.94 3.68 4.28 4.24 5.85 6.00 5.80 -
P/RPS 5.23 4.46 5.75 6.45 13.32 29.46 30.04 -68.65%
P/EPS 28.14 25.03 58.63 58.08 81.14 199.85 241.25 -75.97%
EY 3.55 3.99 1.71 1.72 1.23 0.50 0.41 318.91%
DY 3.81 4.08 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 1.10 1.03 1.25 1.20 1.70 6.00 5.80 -66.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 14/11/08 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 -
Price 3.86 3.06 4.18 4.54 5.60 5.40 4.37 -
P/RPS 5.12 3.71 5.62 6.91 12.75 26.52 22.63 -62.70%
P/EPS 27.57 20.82 57.26 62.19 77.67 179.86 181.77 -71.39%
EY 3.63 4.80 1.75 1.61 1.29 0.56 0.55 249.84%
DY 3.89 4.90 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.08 0.85 1.22 1.29 1.62 5.40 4.37 -60.45%

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