[MCEMENT] QoQ TTM 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- 18.66%
YoY- 263.68%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM 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 2,134,689 2,114,432 2,110,102 2,077,893 2,081,632 2,041,542 4.25%
PBT 318,135 319,322 266,329 251,665 211,968 194,270 176,871 47.74%
Tax -33,443 -49,881 -43,265 -45,929 -38,635 -54,687 -41,741 -13.70%
NP 284,692 269,441 223,064 205,736 173,333 139,583 135,130 64.11%
-
NP to SH 288,148 272,983 224,705 207,245 174,661 138,041 133,902 66.44%
-
Tax Rate 10.51% 15.62% 16.24% 18.25% 18.23% 28.15% 23.60% -
Total Cost 1,888,840 1,865,248 1,891,368 1,904,366 1,904,560 1,942,049 1,906,412 -0.61%
-
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 % 85.74% - - - - - - -
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 13.10% 12.62% 10.55% 9.75% 8.34% 6.71% 6.62% -
ROE 6.76% 9.56% 8.01% 7.22% 6.14% 4.21% 4.27% -
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 74.78 75.39 73.50 73.01 72.31 73.54 78.60%
EPS 23.33 9.56 8.01 7.22 6.14 4.80 4.82 185.31%
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 162.51 159.61 158.09 157.77 155.36 155.64 152.64 4.25%
EPS 21.54 20.41 16.80 15.50 13.06 10.32 10.01 66.44%
DPS 18.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1866 2.1343 2.097 2.1464 2.1278 2.4537 2.3454 22.60%
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 8.02 7.69 7.89 6.30 4.01 3.36 -0.79%
P/EPS 25.08 62.74 72.39 80.34 74.95 60.48 51.21 -37.78%
EY 3.99 1.59 1.38 1.24 1.33 1.65 1.95 60.96%
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 3.18 7.22 5.80 8.20 7.77 5.02 3.63 -8.42%
P/EPS 24.01 56.47 54.55 83.53 92.39 75.70 55.35 -42.60%
EY 4.17 1.77 1.83 1.20 1.08 1.32 1.81 74.17%
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