[MCEMENT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 23.36%
YoY- 79.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,238,428 2,173,532 2,174,736 2,099,536 2,033,108 2,077,893 2,099,008 4.37%
PBT 265,172 318,134 328,056 282,364 234,192 211,968 184,917 27.13%
Tax -19,148 -33,443 -64,200 -55,632 -51,404 -38,635 -49,205 -46.66%
NP 246,024 284,691 263,856 226,732 182,788 173,333 135,712 48.62%
-
NP to SH 248,708 288,147 265,446 226,768 183,820 174,661 134,350 50.70%
-
Tax Rate 7.22% 10.51% 19.57% 19.70% 21.95% 18.23% 26.61% -
Total Cost 1,992,404 1,888,841 1,910,880 1,872,804 1,850,320 1,904,560 1,963,296 0.98%
-
Net Worth 3,006,641 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 3,190,828 -3.88%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 247,066 - - - 84,559 - -
Div Payout % - 85.74% - - - 48.41% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 3,006,641 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 3,190,828 -3.88%
NOSH 851,739 856,359 2,841,157 2,831,125 2,870,749 2,818,645 2,798,972 -54.72%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.99% 13.10% 12.13% 10.80% 8.99% 8.34% 6.47% -
ROE 8.27% 6.82% 9.34% 8.01% 6.40% 5.30% 4.21% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 262.81 175.95 76.54 74.16 70.82 73.72 74.99 130.54%
EPS 29.20 21.00 18.80 16.00 12.80 12.30 4.80 232.87%
DPS 0.00 20.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.53 3.42 1.00 1.00 1.00 1.17 1.14 112.29%
Adjusted Per Share Value based on latest NOSH - 2,804,708
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 167.36 162.51 162.60 156.98 152.01 155.36 156.94 4.37%
EPS 18.60 21.54 19.85 16.96 13.74 13.06 10.05 50.68%
DPS 0.00 18.47 0.00 0.00 0.00 6.32 0.00 -
NAPS 2.248 3.1588 2.1243 2.1168 2.1464 2.4657 2.3857 -3.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.24 5.85 6.00 5.80 5.80 4.60 2.90 -
P/RPS 1.61 3.32 7.84 7.82 8.19 6.24 3.87 -44.24%
P/EPS 14.52 25.08 64.22 72.41 90.58 74.23 60.42 -61.31%
EY 6.89 3.99 1.56 1.38 1.10 1.35 1.66 158.04%
DY 0.00 3.42 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 1.20 1.71 6.00 5.80 5.80 3.93 2.54 -39.31%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 27/02/08 29/11/07 17/08/07 25/05/07 16/02/07 22/11/06 -
Price 4.54 5.60 5.40 4.37 6.03 5.67 3.63 -
P/RPS 1.73 3.18 7.05 5.89 8.51 7.69 4.84 -49.60%
P/EPS 15.55 24.01 57.80 54.56 94.17 91.50 75.63 -65.13%
EY 6.43 4.17 1.73 1.83 1.06 1.09 1.32 187.08%
DY 0.00 3.57 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.29 1.64 5.40 4.37 6.03 4.85 3.18 -45.17%

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