[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.58%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,480,608 2,437,644 2,530,771 2,519,177 2,380,450 2,238,428 2,173,532 9.21%
PBT 382,918 404,384 397,772 357,794 266,572 265,172 318,134 13.16%
Tax -39,722 -49,016 -31,554 -26,521 -20,258 -19,148 -33,443 12.16%
NP 343,196 355,368 366,218 331,273 246,314 246,024 284,691 13.28%
-
NP to SH 351,400 365,636 367,684 331,405 248,102 248,708 288,147 14.15%
-
Tax Rate 10.37% 12.12% 7.93% 7.41% 7.60% 7.22% 10.51% -
Total Cost 2,137,412 2,082,276 2,164,553 2,187,904 2,134,136 1,992,404 1,888,841 8.59%
-
Net Worth 3,081,115 3,114,677 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 -18.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,092 - 254,746 169,661 - - 247,066 -92.50%
Div Payout % 1.45% - 69.28% 51.19% - - 85.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,081,115 3,114,677 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 -18.99%
NOSH 848,792 846,379 849,154 848,307 849,664 851,739 856,359 -0.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.84% 14.58% 14.47% 13.15% 10.35% 10.99% 13.10% -
ROE 11.40% 11.74% 12.13% 10.91% 8.51% 8.27% 6.82% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 292.25 288.01 298.03 296.97 280.16 262.81 175.95 40.29%
EPS 41.40 43.20 43.30 39.07 29.20 29.20 21.00 57.28%
DPS 0.60 0.00 30.00 20.00 0.00 0.00 20.00 -90.36%
NAPS 3.63 3.68 3.57 3.58 3.43 3.53 3.42 4.05%
Adjusted Per Share Value based on latest NOSH - 846,959
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 185.43 182.22 189.18 188.32 177.95 167.33 162.48 9.21%
EPS 26.27 27.33 27.49 24.77 18.55 18.59 21.54 14.16%
DPS 0.38 0.00 19.04 12.68 0.00 0.00 18.47 -92.50%
NAPS 2.3032 2.3283 2.2661 2.2702 2.1786 2.2476 3.1582 -18.99%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.90 4.02 3.94 3.68 4.28 4.24 5.85 -
P/RPS 2.02 1.40 1.32 1.24 1.53 1.61 3.32 -28.21%
P/EPS 14.25 9.31 9.10 9.42 14.66 14.52 25.08 -31.42%
EY 7.02 10.75 10.99 10.62 6.82 6.89 3.99 45.78%
DY 0.10 0.00 7.61 5.43 0.00 0.00 3.42 -90.52%
P/NAPS 1.63 1.09 1.10 1.03 1.25 1.20 1.71 -3.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 18/02/09 14/11/08 26/08/08 15/05/08 27/02/08 -
Price 6.30 4.80 3.86 3.06 4.18 4.54 5.60 -
P/RPS 2.16 1.67 1.30 1.03 1.49 1.73 3.18 -22.74%
P/EPS 15.22 11.11 8.91 7.83 14.32 15.55 24.01 -26.22%
EY 6.57 9.00 11.22 12.77 6.99 6.43 4.17 35.43%
DY 0.10 0.00 7.77 6.54 0.00 0.00 3.57 -90.79%
P/NAPS 1.74 1.30 1.08 0.85 1.22 1.29 1.64 4.02%

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