[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.64%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,276,938 2,279,226 2,193,680 2,483,106 2,478,164 2,480,608 2,437,644 -4.44%
PBT 334,137 296,922 228,128 441,914 423,908 382,918 404,384 -11.93%
Tax -51,838 -53,364 -39,556 -35,699 -39,434 -39,722 -49,016 3.79%
NP 282,298 243,558 188,572 406,215 384,473 343,196 355,368 -14.21%
-
NP to SH 286,433 247,354 192,212 412,228 390,201 351,400 365,636 -15.00%
-
Tax Rate 15.51% 17.97% 17.34% 8.08% 9.30% 10.37% 12.12% -
Total Cost 1,994,640 2,035,668 2,005,108 2,076,891 2,093,690 2,137,412 2,082,276 -2.82%
-
Net Worth 3,133,218 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 0.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 181,143 271,072 269,771 322,982 3,402 5,092 - -
Div Payout % 63.24% 109.59% 140.35% 78.35% 0.87% 1.45% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,133,218 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 0.39%
NOSH 849,110 847,102 843,035 849,954 850,729 848,792 846,379 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.40% 10.69% 8.60% 16.36% 15.51% 13.84% 14.58% -
ROE 9.14% 7.96% 5.98% 12.90% 12.17% 11.40% 11.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 268.16 269.06 260.21 292.15 291.30 292.25 288.01 -4.64%
EPS 33.73 29.20 22.80 48.50 45.87 41.40 43.20 -15.19%
DPS 21.33 32.00 32.00 38.00 0.40 0.60 0.00 -
NAPS 3.69 3.67 3.81 3.76 3.77 3.63 3.68 0.18%
Adjusted Per Share Value based on latest NOSH - 848,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 170.24 170.41 164.02 185.66 185.29 185.47 182.26 -4.44%
EPS 21.42 18.49 14.37 30.82 29.17 26.27 27.34 -15.00%
DPS 13.54 20.27 20.17 24.15 0.25 0.38 0.00 -
NAPS 2.3427 2.3244 2.4015 2.3895 2.398 2.3037 2.3288 0.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.89 6.79 6.35 6.25 6.27 5.90 4.02 -
P/RPS 2.94 2.52 2.44 2.14 2.15 2.02 1.40 63.91%
P/EPS 23.39 23.25 27.85 12.89 13.67 14.25 9.31 84.70%
EY 4.28 4.30 3.59 7.76 7.32 7.02 10.75 -45.84%
DY 2.70 4.71 5.04 6.08 0.06 0.10 0.00 -
P/NAPS 2.14 1.85 1.67 1.66 1.66 1.63 1.09 56.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 19/11/09 27/08/09 27/05/09 -
Price 7.90 6.95 6.50 6.30 6.20 6.30 4.80 -
P/RPS 2.95 2.58 2.50 2.16 2.13 2.16 1.67 46.07%
P/EPS 23.42 23.80 28.51 12.99 13.52 15.22 11.11 64.33%
EY 4.27 4.20 3.51 7.70 7.40 6.57 9.00 -39.14%
DY 2.70 4.60 4.92 6.03 0.06 0.10 0.00 -
P/NAPS 2.14 1.89 1.71 1.68 1.64 1.74 1.30 39.37%

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