[MCEMENT] QoQ 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- -37.81%
YoY- 243.69%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
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 542,480 581,284 541,491 508,277 503,637 561,027 537,161 0.65%
PBT 72,093 104,860 82,634 58,548 73,280 51,867 67,970 3.99%
Tax 14,707 -20,334 -14,965 -12,851 -1,731 -13,718 -17,629 -
NP 86,800 84,526 67,669 45,697 71,549 38,149 50,341 43.64%
-
NP to SH 89,063 85,701 67,429 45,955 73,898 37,423 49,969 46.84%
-
Tax Rate -20.40% 19.39% 18.11% 21.95% 2.36% 26.45% 25.94% -
Total Cost 455,680 496,758 473,822 462,580 432,088 522,878 486,820 -4.29%
-
Net Worth 4,261,900 2,854,533 2,804,708 2,870,749 2,845,884 3,281,709 3,136,942 22.59%
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 - - - - - - -
Div Payout % 277.41% - - - - - - -
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 4,261,900 2,854,533 2,804,708 2,870,749 2,845,884 3,281,709 3,136,942 22.59%
NOSH 856,359 2,854,533 2,804,708 2,870,749 2,845,884 2,878,692 2,776,055 -54.24%
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 16.00% 14.54% 12.50% 8.99% 14.21% 6.80% 9.37% -
ROE 2.09% 3.00% 2.40% 1.60% 2.60% 1.14% 1.59% -
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 43.91 20.36 19.31 17.71 17.70 19.49 19.35 72.42%
EPS 7.30 6.10 4.80 3.20 5.20 1.30 1.80 153.66%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 1.00 1.00 1.00 1.00 1.14 1.13 110.02%
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 40.55 43.45 40.48 38.00 37.65 41.94 40.15 0.66%
EPS 6.66 6.41 5.04 3.44 5.52 2.80 3.74 46.76%
DPS 18.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1859 2.1339 2.0966 2.146 2.1274 2.4532 2.345 22.59%
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 13.32 29.46 30.04 32.76 25.99 14.88 12.76 2.89%
P/EPS 81.14 199.85 241.25 362.32 177.15 223.08 137.22 -29.48%
EY 1.23 0.50 0.41 0.28 0.56 0.45 0.73 41.46%
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 6.00 5.80 5.80 4.60 2.54 2.19 -15.49%
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 12.75 26.52 22.63 34.06 32.04 18.63 13.80 -5.12%
P/EPS 77.67 179.86 181.77 376.69 218.36 279.23 148.33 -34.95%
EY 1.29 0.56 0.55 0.27 0.46 0.36 0.67 54.58%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 5.40 4.37 6.03 5.67 3.18 2.36 -22.13%

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