[MCEMENT] QoQ 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 630,618 559,607 542,480 581,284 541,491 508,277 503,637 16.18%
PBT 66,993 66,293 72,093 104,860 82,634 58,548 73,280 -5.80%
Tax -5,342 -4,787 14,707 -20,334 -14,965 -12,851 -1,731 112.11%
NP 61,651 61,506 86,800 84,526 67,669 45,697 71,549 -9.45%
-
NP to SH 61,874 62,177 89,063 85,701 67,429 45,955 73,898 -11.17%
-
Tax Rate 7.97% 7.22% -20.40% 19.39% 18.11% 21.95% 2.36% -
Total Cost 568,967 498,101 455,680 496,758 473,822 462,580 432,088 20.15%
-
Net Worth 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 2,870,749 2,845,884 1.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 247,066 - - - - -
Div Payout % - - 277.41% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,907,230 3,006,641 4,261,900 2,854,533 2,804,708 2,870,749 2,845,884 1.43%
NOSH 847,589 851,739 856,359 2,854,533 2,804,708 2,870,749 2,845,884 -55.43%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.78% 10.99% 16.00% 14.54% 12.50% 8.99% 14.21% -
ROE 2.13% 2.07% 2.09% 3.00% 2.40% 1.60% 2.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 74.40 65.70 43.91 20.36 19.31 17.71 17.70 160.68%
EPS 7.30 7.30 7.30 6.10 4.80 3.20 5.20 25.40%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.53 3.45 1.00 1.00 1.00 1.00 127.60%
Adjusted Per Share Value based on latest NOSH - 2,854,533
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.14 41.83 40.55 43.45 40.48 38.00 37.65 16.18%
EPS 4.63 4.65 6.66 6.41 5.04 3.44 5.52 -11.07%
DPS 0.00 0.00 18.47 0.00 0.00 0.00 0.00 -
NAPS 2.1732 2.2476 3.1859 2.1339 2.0966 2.146 2.1274 1.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.28 4.24 5.85 6.00 5.80 5.80 4.60 -
P/RPS 5.75 6.45 13.32 29.46 30.04 32.76 25.99 -63.45%
P/EPS 58.63 58.08 81.14 199.85 241.25 362.32 177.15 -52.18%
EY 1.71 1.72 1.23 0.50 0.41 0.28 0.56 110.62%
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.20 1.70 6.00 5.80 5.80 4.60 -58.07%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 15/05/08 27/02/08 29/11/07 17/08/07 25/05/07 16/02/07 -
Price 4.18 4.54 5.60 5.40 4.37 6.03 5.67 -
P/RPS 5.62 6.91 12.75 26.52 22.63 34.06 32.04 -68.69%
P/EPS 57.26 62.19 77.67 179.86 181.77 376.69 218.36 -59.06%
EY 1.75 1.61 1.29 0.56 0.55 0.27 0.46 143.89%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 1.62 5.40 4.37 6.03 5.67 -64.12%

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