[MCEMENT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 21.49%
YoY- 97.76%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,313,989 2,224,862 2,173,532 2,134,689 2,114,432 2,110,102 2,077,893 7.44%
PBT 310,239 325,880 318,135 319,322 266,329 251,665 211,968 28.93%
Tax -15,756 -25,379 -33,443 -49,881 -43,265 -45,929 -38,635 -45.03%
NP 294,483 300,501 284,692 269,441 223,064 205,736 173,333 42.42%
-
NP to SH 298,815 304,370 288,148 272,983 224,705 207,245 174,661 43.09%
-
Tax Rate 5.08% 7.79% 10.51% 15.62% 16.24% 18.25% 18.23% -
Total Cost 2,019,506 1,924,361 1,888,840 1,865,248 1,891,368 1,904,366 1,904,560 3.98%
-
Net Worth 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 2,870,749 2,845,884 1.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 248,338 247,066 247,066 - - - - -
Div Payout % 83.11% 81.17% 85.74% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 2,870,749 2,845,884 1.43%
NOSH 847,589 851,739 856,359 2,854,533 2,804,708 2,870,749 2,845,884 -55.43%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.73% 13.51% 13.10% 12.62% 10.55% 9.75% 8.34% -
ROE 10.28% 10.12% 6.76% 9.56% 8.01% 7.22% 6.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 273.01 261.21 175.95 74.78 75.39 73.50 73.01 141.10%
EPS 35.25 35.74 23.33 9.56 8.01 7.22 6.14 220.96%
DPS 29.30 29.01 20.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.53 3.45 1.00 1.00 1.00 1.00 127.60%
Adjusted Per Share Value based on latest NOSH - 2,854,533
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 172.99 166.33 162.49 159.59 158.07 157.75 155.34 7.44%
EPS 22.34 22.75 21.54 20.41 16.80 15.49 13.06 43.07%
DPS 18.57 18.47 18.47 0.00 0.00 0.00 0.00 -
NAPS 2.1734 2.2477 3.1861 2.134 2.0967 2.1461 2.1275 1.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.28 4.24 5.85 6.00 5.80 5.80 4.60 -
P/RPS 1.57 1.62 3.32 8.02 7.69 7.89 6.30 -60.43%
P/EPS 12.14 11.87 25.08 62.74 72.39 80.34 74.95 -70.31%
EY 8.24 8.43 3.99 1.59 1.38 1.24 1.33 237.70%
DY 6.85 6.84 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.20 1.70 6.00 5.80 5.80 4.60 -58.07%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 25/05/07 16/02/07 -
Price 4.18 4.54 5.60 5.40 4.37 6.03 5.67 -
P/RPS 1.53 1.74 3.18 7.22 5.80 8.20 7.77 -66.18%
P/EPS 11.86 12.70 24.01 56.47 54.55 83.53 92.39 -74.58%
EY 8.43 7.87 4.17 1.77 1.83 1.20 1.08 293.98%
DY 7.01 6.39 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 1.62 5.40 4.37 6.03 5.67 -64.12%

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