[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 92.21%
YoY- 41.64%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 548,420 2,483,106 1,858,623 1,240,304 609,411 2,530,771 1,889,383 -56.19%
PBT 57,032 441,914 317,931 191,459 101,096 397,772 268,346 -64.42%
Tax -9,889 -35,699 -29,576 -19,861 -12,254 -31,554 -19,891 -37.26%
NP 47,143 406,215 288,355 171,598 88,842 366,218 248,455 -67.01%
-
NP to SH 48,053 412,228 292,651 175,700 91,409 367,684 248,554 -66.59%
-
Tax Rate 17.34% 8.08% 9.30% 10.37% 12.12% 7.93% 7.41% -
Total Cost 501,277 2,076,891 1,570,268 1,068,706 520,569 2,164,553 1,640,928 -54.67%
-
Net Worth 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 3,036,939 3.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 67,442 322,982 2,552 2,546 - 254,746 127,246 -34.53%
Div Payout % 140.35% 78.35% 0.87% 1.45% - 69.28% 51.19% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 3,036,939 3.80%
NOSH 843,035 849,954 850,729 848,792 846,379 849,154 848,307 -0.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.60% 16.36% 15.51% 13.84% 14.58% 14.47% 13.15% -
ROE 1.50% 12.90% 9.12% 5.70% 2.93% 12.13% 8.18% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 65.05 292.15 218.47 146.13 72.00 298.03 222.72 -56.01%
EPS 5.70 48.50 34.40 20.70 10.80 43.30 29.30 -66.45%
DPS 8.00 38.00 0.30 0.30 0.00 30.00 15.00 -34.25%
NAPS 3.81 3.76 3.77 3.63 3.68 3.57 3.58 4.24%
Adjusted Per Share Value based on latest NOSH - 851,424
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.01 185.67 138.97 92.74 45.57 189.23 141.27 -56.19%
EPS 3.59 30.82 21.88 13.14 6.83 27.49 18.58 -66.61%
DPS 5.04 24.15 0.19 0.19 0.00 19.05 9.51 -34.53%
NAPS 2.4017 2.3896 2.3981 2.3038 2.3289 2.2667 2.2708 3.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.35 6.25 6.27 5.90 4.02 3.94 3.68 -
P/RPS 9.76 2.14 2.87 4.04 5.58 1.32 1.65 227.42%
P/EPS 111.40 12.89 18.23 28.50 37.22 9.10 12.56 329.05%
EY 0.90 7.76 5.49 3.51 2.69 10.99 7.96 -76.64%
DY 1.26 6.08 0.05 0.05 0.00 7.61 4.08 -54.34%
P/NAPS 1.67 1.66 1.66 1.63 1.09 1.10 1.03 38.05%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 19/11/09 27/08/09 27/05/09 18/02/09 14/11/08 -
Price 6.50 6.30 6.20 6.30 4.80 3.86 3.06 -
P/RPS 9.99 2.16 2.84 4.31 6.67 1.30 1.37 276.49%
P/EPS 114.04 12.99 18.02 30.43 44.44 8.91 10.44 393.02%
EY 0.88 7.70 5.55 3.29 2.25 11.22 9.58 -79.67%
DY 1.23 6.03 0.05 0.05 0.00 7.77 4.90 -60.24%
P/NAPS 1.71 1.68 1.64 1.74 1.30 1.08 0.85 59.42%

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