[MCEMENT] YoY TTM 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- 21.49%
YoY- 97.76%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,332,187 2,500,011 2,431,863 2,134,689 2,081,632 1,793,909 1,757,817 4.82%
PBT 374,586 447,357 340,439 319,322 194,270 3,534 138,033 18.09%
Tax -45,002 -39,238 -5,184 -49,881 -54,687 14,702 -32,875 5.37%
NP 329,584 408,119 335,255 269,441 139,583 18,236 105,158 20.96%
-
NP to SH 334,402 411,782 337,617 272,983 138,041 17,248 105,158 21.25%
-
Tax Rate 12.01% 8.77% 1.52% 15.62% 28.15% -416.02% 23.82% -
Total Cost 2,002,603 2,091,892 2,096,608 1,865,248 1,942,049 1,775,673 1,652,659 3.25%
-
Net Worth 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 6.54%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 398,623 128,917 248,338 - - - 57,811 37.94%
Div Payout % 119.20% 31.31% 73.56% - - - 54.98% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 1,886,093 2,147,879 6.54%
NOSH 851,850 853,656 846,959 2,854,533 2,878,692 2,773,666 3,068,400 -19.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.13% 16.32% 13.79% 12.62% 6.71% 1.02% 5.98% -
ROE 10.64% 12.80% 11.13% 9.56% 4.21% 0.91% 4.90% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 273.78 292.86 287.13 74.78 72.31 64.68 57.29 29.76%
EPS 39.26 48.24 39.86 9.56 4.80 0.62 3.43 50.09%
DPS 47.00 15.15 29.32 0.00 0.00 0.00 1.88 70.95%
NAPS 3.69 3.77 3.58 1.00 1.14 0.68 0.70 31.90%
Adjusted Per Share Value based on latest NOSH - 2,854,533
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 174.34 186.88 181.79 159.57 155.61 134.10 131.40 4.82%
EPS 25.00 30.78 25.24 20.41 10.32 1.29 7.86 21.25%
DPS 29.80 9.64 18.56 0.00 0.00 0.00 4.32 37.95%
NAPS 2.3497 2.4058 2.2666 2.1339 2.4532 1.4099 1.6056 6.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.89 6.27 3.68 6.00 2.90 2.15 2.73 -
P/RPS 2.88 2.14 1.28 8.02 4.01 3.32 4.77 -8.06%
P/EPS 20.10 13.00 9.23 62.74 60.48 345.74 79.66 -20.49%
EY 4.98 7.69 10.83 1.59 1.65 0.29 1.26 25.72%
DY 5.96 2.42 7.97 0.00 0.00 0.00 0.69 43.21%
P/NAPS 2.14 1.66 1.03 6.00 2.54 3.16 3.90 -9.51%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 19/11/09 14/11/08 29/11/07 22/11/06 18/11/05 23/11/04 -
Price 7.90 6.20 3.06 5.40 3.63 1.87 2.68 -
P/RPS 2.89 2.12 1.07 7.22 5.02 2.89 4.68 -7.71%
P/EPS 20.12 12.85 7.68 56.47 75.70 300.72 78.20 -20.24%
EY 4.97 7.78 13.03 1.77 1.32 0.33 1.28 25.35%
DY 5.95 2.44 9.58 0.00 0.00 0.00 0.70 42.83%
P/NAPS 2.14 1.64 0.85 5.40 3.18 2.75 3.83 -9.24%

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