[MCEMENT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.24%
YoY- 243.69%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,173,532 2,174,736 2,099,536 2,033,108 2,077,893 2,099,008 2,026,458 4.76%
PBT 318,134 328,056 282,364 234,192 211,968 184,917 173,642 49.56%
Tax -33,443 -64,200 -55,632 -51,404 -38,635 -49,205 -46,372 -19.53%
NP 284,691 263,856 226,732 182,788 173,333 135,712 127,270 70.78%
-
NP to SH 288,147 265,446 226,768 183,820 174,661 134,350 126,680 72.69%
-
Tax Rate 10.51% 19.57% 19.70% 21.95% 18.23% 26.61% 26.71% -
Total Cost 1,888,841 1,910,880 1,872,804 1,850,320 1,904,560 1,963,296 1,899,188 -0.36%
-
Net Worth 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 18.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 247,066 - - - 84,559 - - -
Div Payout % 85.74% - - - 48.41% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 4,224,840 2,841,157 2,831,125 2,870,749 3,297,814 3,190,828 3,253,372 18.97%
NOSH 856,359 2,841,157 2,831,125 2,870,749 2,818,645 2,798,972 2,879,090 -55.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.10% 12.13% 10.80% 8.99% 8.34% 6.47% 6.28% -
ROE 6.82% 9.34% 8.01% 6.40% 5.30% 4.21% 3.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 175.95 76.54 74.16 70.82 73.72 74.99 70.39 83.87%
EPS 21.00 18.80 16.00 12.80 12.30 4.80 4.40 182.66%
DPS 20.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.42 1.00 1.00 1.00 1.17 1.14 1.13 108.81%
Adjusted Per Share Value based on latest NOSH - 2,870,749
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.48 162.57 156.95 151.98 155.33 156.91 151.48 4.77%
EPS 21.54 19.84 16.95 13.74 13.06 10.04 9.47 72.69%
DPS 18.47 0.00 0.00 0.00 6.32 0.00 0.00 -
NAPS 3.1582 2.1239 2.1164 2.146 2.4652 2.3852 2.432 18.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.85 6.00 5.80 5.80 4.60 2.90 2.47 -
P/RPS 3.32 7.84 7.82 8.19 6.24 3.87 3.51 -3.63%
P/EPS 25.08 64.22 72.41 90.58 74.23 60.42 56.14 -41.47%
EY 3.99 1.56 1.38 1.10 1.35 1.66 1.78 71.02%
DY 3.42 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 1.71 6.00 5.80 5.80 3.93 2.54 2.19 -15.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 17/08/07 25/05/07 16/02/07 22/11/06 23/08/06 -
Price 5.60 5.40 4.37 6.03 5.67 3.63 2.67 -
P/RPS 3.18 7.05 5.89 8.51 7.69 4.84 3.79 -11.01%
P/EPS 24.01 57.80 54.56 94.17 91.50 75.63 60.68 -46.01%
EY 4.17 1.73 1.83 1.06 1.09 1.32 1.65 85.22%
DY 3.57 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.64 5.40 4.37 6.03 4.85 3.18 2.36 -21.49%

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