[MCEMENT] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 38.75%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 591,193 548,420 624,483 618,319 630,893 609,411 641,388 -5.30%
PBT 91,429 57,032 123,983 126,472 90,363 101,096 129,426 -20.73%
Tax -16,793 -9,889 -6,123 -9,715 -7,607 -12,254 -9,662 44.70%
NP 74,636 47,143 117,860 116,757 82,756 88,842 119,764 -27.10%
-
NP to SH 75,624 48,053 119,577 116,951 84,291 91,409 119,131 -26.19%
-
Tax Rate 18.37% 17.34% 4.94% 7.68% 8.42% 12.12% 7.47% -
Total Cost 516,557 501,277 506,623 501,562 548,137 520,569 521,624 -0.65%
-
Net Worth 3,118,428 3,211,963 3,188,746 3,218,286 3,090,670 3,114,677 3,037,840 1.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 67,976 67,442 195,056 - 1,277 - 127,640 -34.37%
Div Payout % 89.89% 140.35% 163.12% - 1.52% - 107.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,118,428 3,211,963 3,188,746 3,218,286 3,090,670 3,114,677 3,037,840 1.76%
NOSH 849,707 843,035 848,070 853,656 851,424 846,379 850,935 -0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.62% 8.60% 18.87% 18.88% 13.12% 14.58% 18.67% -
ROE 2.43% 1.50% 3.75% 3.63% 2.73% 2.93% 3.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.58 65.05 73.64 72.43 74.10 72.00 75.37 -5.20%
EPS 8.90 5.70 14.10 13.70 9.90 10.80 14.00 -26.12%
DPS 8.00 8.00 23.00 0.00 0.15 0.00 15.00 -34.31%
NAPS 3.67 3.81 3.76 3.77 3.63 3.68 3.57 1.86%
Adjusted Per Share Value based on latest NOSH - 853,656
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.19 41.00 46.68 46.22 47.16 45.56 47.95 -5.31%
EPS 5.65 3.59 8.94 8.74 6.30 6.83 8.91 -26.25%
DPS 5.08 5.04 14.58 0.00 0.10 0.00 9.54 -34.37%
NAPS 2.3311 2.401 2.3837 2.4058 2.3104 2.3283 2.2709 1.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.79 6.35 6.25 6.27 5.90 4.02 3.94 -
P/RPS 9.76 9.76 8.49 8.66 7.96 5.58 5.23 51.74%
P/EPS 76.29 111.40 44.33 45.77 59.60 37.22 28.14 94.78%
EY 1.31 0.90 2.26 2.19 1.68 2.69 3.55 -48.64%
DY 1.18 1.26 3.68 0.00 0.03 0.00 3.81 -54.32%
P/NAPS 1.85 1.67 1.66 1.66 1.63 1.09 1.10 41.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 19/11/09 27/08/09 27/05/09 18/02/09 -
Price 6.95 6.50 6.30 6.20 6.30 4.80 3.86 -
P/RPS 9.99 9.99 8.56 8.56 8.50 6.67 5.12 56.33%
P/EPS 78.09 114.04 44.68 45.26 63.64 44.44 27.57 100.57%
EY 1.28 0.88 2.24 2.21 1.57 2.25 3.63 -50.18%
DY 1.15 1.23 3.65 0.00 0.02 0.00 3.89 -55.72%
P/NAPS 1.89 1.71 1.68 1.64 1.74 1.30 1.08 45.36%

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