[MCEMENT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 57.38%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 602,771 617,184 568,091 591,193 548,420 624,483 618,319 -1.68%
PBT 68,862 94,794 102,142 91,429 57,032 123,983 126,472 -33.34%
Tax -18,124 -15,422 -12,197 -16,793 -9,889 -6,123 -9,715 51.60%
NP 50,738 79,372 89,945 74,636 47,143 117,860 116,757 -42.65%
-
NP to SH 51,962 80,513 91,148 75,624 48,053 119,577 116,951 -41.80%
-
Tax Rate 26.32% 16.27% 11.94% 18.37% 17.34% 4.94% 7.68% -
Total Cost 552,033 537,812 478,146 516,557 501,277 506,623 501,562 6.60%
-
Net Worth 3,058,091 3,076,444 3,143,328 3,118,428 3,211,963 3,188,746 3,218,286 -3.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 68,146 84,750 68,148 67,976 67,442 195,056 - -
Div Payout % 131.15% 105.26% 74.77% 89.89% 140.35% 163.12% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,058,091 3,076,444 3,143,328 3,118,428 3,211,963 3,188,746 3,218,286 -3.34%
NOSH 851,836 847,505 851,850 849,707 843,035 848,070 853,656 -0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.42% 12.86% 15.83% 12.62% 8.60% 18.87% 18.88% -
ROE 1.70% 2.62% 2.90% 2.43% 1.50% 3.75% 3.63% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 70.76 72.82 66.69 69.58 65.05 73.64 72.43 -1.54%
EPS 6.10 9.50 10.70 8.90 5.70 14.10 13.70 -41.71%
DPS 8.00 10.00 8.00 8.00 8.00 23.00 0.00 -
NAPS 3.59 3.63 3.69 3.67 3.81 3.76 3.77 -3.21%
Adjusted Per Share Value based on latest NOSH - 849,707
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.06 46.14 42.47 44.19 41.00 46.68 46.22 -1.68%
EPS 3.88 6.02 6.81 5.65 3.59 8.94 8.74 -41.83%
DPS 5.09 6.34 5.09 5.08 5.04 14.58 0.00 -
NAPS 2.286 2.2997 2.3497 2.3311 2.401 2.3837 2.4058 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.40 7.67 7.89 6.79 6.35 6.25 6.27 -
P/RPS 10.46 10.53 11.83 9.76 9.76 8.49 8.66 13.42%
P/EPS 121.31 80.74 73.74 76.29 111.40 44.33 45.77 91.63%
EY 0.82 1.24 1.36 1.31 0.90 2.26 2.19 -48.08%
DY 1.08 1.30 1.01 1.18 1.26 3.68 0.00 -
P/NAPS 2.06 2.11 2.14 1.85 1.67 1.66 1.66 15.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 19/11/09 -
Price 7.47 7.32 7.90 6.95 6.50 6.30 6.20 -
P/RPS 10.56 10.05 11.85 9.99 9.99 8.56 8.56 15.04%
P/EPS 122.46 77.05 73.83 78.09 114.04 44.68 45.26 94.28%
EY 0.82 1.30 1.35 1.28 0.88 2.24 2.21 -48.39%
DY 1.07 1.37 1.01 1.15 1.23 3.65 0.00 -
P/NAPS 2.08 2.02 2.14 1.89 1.71 1.68 1.64 17.18%

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