[MCEMENT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.92%
YoY- 20.52%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 617,184 624,483 641,388 542,480 503,637 507,376 434,617 6.01%
PBT 94,794 123,983 129,426 72,093 73,280 55,582 29,771 21.28%
Tax -15,422 -6,123 -9,662 14,707 -1,731 -17,783 -5,037 20.49%
NP 79,372 117,860 119,764 86,800 71,549 37,799 24,734 21.43%
-
NP to SH 80,513 119,577 119,131 89,063 73,898 37,278 24,734 21.72%
-
Tax Rate 16.27% 4.94% 7.47% -20.40% 2.36% 31.99% 16.92% -
Total Cost 537,812 506,623 521,624 455,680 432,088 469,577 409,883 4.62%
-
Net Worth 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 3,154,292 1,923,755 8.13%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 84,750 195,056 127,640 247,066 - - 75,576 1.92%
Div Payout % 105.26% 163.12% 107.14% 277.41% - - 305.56% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 3,154,292 1,923,755 8.13%
NOSH 847,505 848,070 850,935 856,359 2,845,884 2,867,538 2,748,222 -17.79%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.86% 18.87% 18.67% 16.00% 14.21% 7.45% 5.69% -
ROE 2.62% 3.75% 3.92% 2.09% 2.60% 1.18% 1.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 72.82 73.64 75.37 43.91 17.70 17.69 15.81 28.97%
EPS 9.50 14.10 14.00 7.30 5.20 1.30 0.90 48.08%
DPS 10.00 23.00 15.00 20.00 0.00 0.00 2.75 23.99%
NAPS 3.63 3.76 3.57 3.45 1.00 1.10 0.70 31.54%
Adjusted Per Share Value based on latest NOSH - 856,359
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.14 46.68 47.95 40.55 37.65 37.93 32.49 6.01%
EPS 6.02 8.94 8.91 6.66 5.52 2.79 1.85 21.72%
DPS 6.34 14.58 9.54 18.47 0.00 0.00 5.65 1.93%
NAPS 2.2997 2.3837 2.2709 3.1859 2.1274 2.3579 1.4381 8.13%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 7.67 6.25 3.94 5.85 4.60 2.05 2.43 -
P/RPS 10.53 8.49 5.23 13.32 25.99 11.59 15.37 -6.10%
P/EPS 80.74 44.33 28.14 81.14 177.15 157.69 270.00 -18.21%
EY 1.24 2.26 3.55 1.23 0.56 0.63 0.37 22.31%
DY 1.30 3.68 3.81 3.42 0.00 0.00 1.13 2.36%
P/NAPS 2.11 1.66 1.10 1.70 4.60 1.86 3.47 -7.95%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 18/02/09 27/02/08 16/02/07 23/02/06 28/02/05 -
Price 7.32 6.30 3.86 5.60 5.67 2.52 2.77 -
P/RPS 10.05 8.56 5.12 12.75 32.04 14.24 17.52 -8.84%
P/EPS 77.05 44.68 27.57 77.67 218.36 193.85 307.78 -20.60%
EY 1.30 2.24 3.63 1.29 0.46 0.52 0.32 26.30%
DY 1.37 3.65 3.89 3.57 0.00 0.00 0.99 5.56%
P/NAPS 2.02 1.68 1.08 1.62 5.67 2.29 3.96 -10.60%

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