[MCEMENT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.56%
YoY- 47.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,483,106 2,478,164 2,480,608 2,437,644 2,530,771 2,519,177 2,380,450 2.84%
PBT 441,914 423,908 382,918 404,384 397,772 357,794 266,572 39.94%
Tax -35,699 -39,434 -39,722 -49,016 -31,554 -26,521 -20,258 45.74%
NP 406,215 384,473 343,196 355,368 366,218 331,273 246,314 39.45%
-
NP to SH 412,228 390,201 351,400 365,636 367,684 331,405 248,102 40.15%
-
Tax Rate 8.08% 9.30% 10.37% 12.12% 7.93% 7.41% 7.60% -
Total Cost 2,076,891 2,093,690 2,137,412 2,082,276 2,164,553 2,187,904 2,134,136 -1.79%
-
Net Worth 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 3,036,939 2,914,348 6.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 322,982 3,402 5,092 - 254,746 169,661 - -
Div Payout % 78.35% 0.87% 1.45% - 69.28% 51.19% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 3,036,939 2,914,348 6.32%
NOSH 849,954 850,729 848,792 846,379 849,154 848,307 849,664 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.36% 15.51% 13.84% 14.58% 14.47% 13.15% 10.35% -
ROE 12.90% 12.17% 11.40% 11.74% 12.13% 10.91% 8.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 292.15 291.30 292.25 288.01 298.03 296.97 280.16 2.82%
EPS 48.50 45.87 41.40 43.20 43.30 39.07 29.20 40.12%
DPS 38.00 0.40 0.60 0.00 30.00 20.00 0.00 -
NAPS 3.76 3.77 3.63 3.68 3.57 3.58 3.43 6.29%
Adjusted Per Share Value based on latest NOSH - 846,379
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 185.62 185.25 185.43 182.22 189.18 188.32 177.95 2.84%
EPS 30.82 29.17 26.27 27.33 27.49 24.77 18.55 40.14%
DPS 24.14 0.25 0.38 0.00 19.04 12.68 0.00 -
NAPS 2.389 2.3975 2.3032 2.3283 2.2661 2.2702 2.1786 6.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.25 6.27 5.90 4.02 3.94 3.68 4.28 -
P/RPS 2.14 2.15 2.02 1.40 1.32 1.24 1.53 24.99%
P/EPS 12.89 13.67 14.25 9.31 9.10 9.42 14.66 -8.19%
EY 7.76 7.32 7.02 10.75 10.99 10.62 6.82 8.96%
DY 6.08 0.06 0.10 0.00 7.61 5.43 0.00 -
P/NAPS 1.66 1.66 1.63 1.09 1.10 1.03 1.25 20.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 27/05/09 18/02/09 14/11/08 26/08/08 -
Price 6.30 6.20 6.30 4.80 3.86 3.06 4.18 -
P/RPS 2.16 2.13 2.16 1.67 1.30 1.03 1.49 28.00%
P/EPS 12.99 13.52 15.22 11.11 8.91 7.83 14.32 -6.27%
EY 7.70 7.40 6.57 9.00 11.22 12.77 6.99 6.64%
DY 6.03 0.06 0.10 0.00 7.77 6.54 0.00 -
P/NAPS 1.68 1.64 1.74 1.30 1.08 0.85 1.22 23.70%

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