[MCEMENT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -13.69%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,530,771 2,519,177 2,380,450 2,238,428 2,173,532 2,174,736 2,099,536 13.19%
PBT 397,772 357,794 266,572 265,172 318,134 328,056 282,364 25.53%
Tax -31,554 -26,521 -20,258 -19,148 -33,443 -64,200 -55,632 -31.36%
NP 366,218 331,273 246,314 246,024 284,691 263,856 226,732 37.46%
-
NP to SH 367,684 331,405 248,102 248,708 288,147 265,446 226,768 37.81%
-
Tax Rate 7.93% 7.41% 7.60% 7.22% 10.51% 19.57% 19.70% -
Total Cost 2,164,553 2,187,904 2,134,136 1,992,404 1,888,841 1,910,880 1,872,804 10.08%
-
Net Worth 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 2,841,157 2,831,125 4.64%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 254,746 169,661 - - 247,066 - - -
Div Payout % 69.28% 51.19% - - 85.74% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,031,482 3,036,939 2,914,348 3,006,641 4,224,840 2,841,157 2,831,125 4.64%
NOSH 849,154 848,307 849,664 851,739 856,359 2,841,157 2,831,125 -55.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.47% 13.15% 10.35% 10.99% 13.10% 12.13% 10.80% -
ROE 12.13% 10.91% 8.51% 8.27% 6.82% 9.34% 8.01% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 298.03 296.97 280.16 262.81 175.95 76.54 74.16 151.70%
EPS 43.30 39.07 29.20 29.20 21.00 18.80 16.00 93.61%
DPS 30.00 20.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.57 3.58 3.43 3.53 3.42 1.00 1.00 132.68%
Adjusted Per Share Value based on latest NOSH - 851,739
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 189.22 188.35 177.98 167.36 162.51 162.60 156.98 13.19%
EPS 27.49 24.78 18.55 18.60 21.54 19.85 16.96 37.78%
DPS 19.05 12.69 0.00 0.00 18.47 0.00 0.00 -
NAPS 2.2666 2.2707 2.179 2.248 3.1588 2.1243 2.1168 4.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.94 3.68 4.28 4.24 5.85 6.00 5.80 -
P/RPS 1.32 1.24 1.53 1.61 3.32 7.84 7.82 -69.29%
P/EPS 9.10 9.42 14.66 14.52 25.08 64.22 72.41 -74.75%
EY 10.99 10.62 6.82 6.89 3.99 1.56 1.38 296.29%
DY 7.61 5.43 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 1.10 1.03 1.25 1.20 1.71 6.00 5.80 -66.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 14/11/08 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 -
Price 3.86 3.06 4.18 4.54 5.60 5.40 4.37 -
P/RPS 1.30 1.03 1.49 1.73 3.18 7.05 5.89 -63.31%
P/EPS 8.91 7.83 14.32 15.55 24.01 57.80 54.56 -69.95%
EY 11.22 12.77 6.99 6.43 4.17 1.73 1.83 233.15%
DY 7.77 6.54 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.08 0.85 1.22 1.29 1.64 5.40 4.37 -60.45%

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