[MCEMENT] YoY Quarter 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- 27.1%
YoY- 129.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 568,091 618,319 699,158 581,284 561,027 520,937 454,956 3.76%
PBT 102,142 126,472 135,060 104,860 51,867 34,468 18,602 32.80%
Tax -12,197 -9,715 -9,762 -20,334 -13,718 -772 -3,260 24.58%
NP 89,945 116,757 125,298 84,526 38,149 33,696 15,342 34.26%
-
NP to SH 91,148 116,951 124,503 85,701 37,423 33,284 15,342 34.56%
-
Tax Rate 11.94% 7.68% 7.23% 19.39% 26.45% 2.24% 17.52% -
Total Cost 478,146 501,562 573,860 496,758 522,878 487,241 439,614 1.40%
-
Net Worth 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 6.54%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 68,148 - 127,043 - - - - -
Div Payout % 74.77% - 102.04% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 6.54%
NOSH 851,850 853,656 846,959 2,854,533 2,878,692 2,773,666 3,068,400 -19.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.83% 18.88% 17.92% 14.54% 6.80% 6.47% 3.37% -
ROE 2.90% 3.63% 4.11% 3.00% 1.14% 1.76% 0.71% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.69 72.43 82.55 20.36 19.49 18.78 14.83 28.46%
EPS 10.70 13.70 14.70 6.10 1.30 1.20 0.50 66.58%
DPS 8.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.77 3.58 1.00 1.14 0.68 0.70 31.90%
Adjusted Per Share Value based on latest NOSH - 2,854,533
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.47 46.22 52.27 43.46 41.94 38.94 34.01 3.77%
EPS 6.81 8.74 9.31 6.41 2.80 2.49 1.15 34.48%
DPS 5.09 0.00 9.50 0.00 0.00 0.00 0.00 -
NAPS 2.3499 2.4059 2.2667 2.134 2.4533 1.41 1.6057 6.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.89 6.27 3.68 6.00 2.90 2.15 2.73 -
P/RPS 11.83 8.66 4.46 29.46 14.88 11.45 18.41 -7.10%
P/EPS 73.74 45.77 25.03 199.85 223.08 179.17 546.00 -28.36%
EY 1.36 2.19 3.99 0.50 0.45 0.56 0.18 40.05%
DY 1.01 0.00 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.66 1.03 6.00 2.54 3.16 3.90 -9.51%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 19/11/09 14/11/08 29/11/07 22/11/06 18/11/05 23/11/04 -
Price 7.90 6.20 3.06 5.40 3.63 1.87 2.68 -
P/RPS 11.85 8.56 3.71 26.52 18.63 9.96 18.07 -6.78%
P/EPS 73.83 45.26 20.82 179.86 279.23 155.83 536.00 -28.12%
EY 1.35 2.21 4.80 0.56 0.36 0.64 0.19 38.63%
DY 1.01 0.00 4.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.64 0.85 5.40 3.18 2.75 3.83 -9.24%

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