[MCEMENT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.31%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 618,319 630,893 609,411 641,388 699,158 630,618 559,607 6.87%
PBT 126,472 90,363 101,096 129,426 135,060 66,993 66,293 53.76%
Tax -9,715 -7,607 -12,254 -9,662 -9,762 -5,342 -4,787 60.22%
NP 116,757 82,756 88,842 119,764 125,298 61,651 61,506 53.25%
-
NP to SH 116,951 84,291 91,409 119,131 124,503 61,874 62,177 52.31%
-
Tax Rate 7.68% 8.42% 12.12% 7.47% 7.23% 7.97% 7.22% -
Total Cost 501,562 548,137 520,569 521,624 573,860 568,967 498,101 0.46%
-
Net Worth 3,218,286 3,090,670 3,114,677 3,037,840 3,032,113 2,907,230 3,006,641 4.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,277 - 127,640 127,043 - - -
Div Payout % - 1.52% - 107.14% 102.04% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,218,286 3,090,670 3,114,677 3,037,840 3,032,113 2,907,230 3,006,641 4.63%
NOSH 853,656 851,424 846,379 850,935 846,959 847,589 851,739 0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.88% 13.12% 14.58% 18.67% 17.92% 9.78% 10.99% -
ROE 3.63% 2.73% 2.93% 3.92% 4.11% 2.13% 2.07% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.43 74.10 72.00 75.37 82.55 74.40 65.70 6.71%
EPS 13.70 9.90 10.80 14.00 14.70 7.30 7.30 52.08%
DPS 0.00 0.15 0.00 15.00 15.00 0.00 0.00 -
NAPS 3.77 3.63 3.68 3.57 3.58 3.43 3.53 4.47%
Adjusted Per Share Value based on latest NOSH - 850,935
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.23 47.17 45.57 47.96 52.28 47.15 41.84 6.87%
EPS 8.74 6.30 6.83 8.91 9.31 4.63 4.65 52.24%
DPS 0.00 0.10 0.00 9.54 9.50 0.00 0.00 -
NAPS 2.4064 2.311 2.3289 2.2715 2.2672 2.1738 2.2481 4.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.27 5.90 4.02 3.94 3.68 4.28 4.24 -
P/RPS 8.66 7.96 5.58 5.23 4.46 5.75 6.45 21.68%
P/EPS 45.77 59.60 37.22 28.14 25.03 58.63 58.08 -14.67%
EY 2.19 1.68 2.69 3.55 3.99 1.71 1.72 17.45%
DY 0.00 0.03 0.00 3.81 4.08 0.00 0.00 -
P/NAPS 1.66 1.63 1.09 1.10 1.03 1.25 1.20 24.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 27/05/09 18/02/09 14/11/08 26/08/08 15/05/08 -
Price 6.20 6.30 4.80 3.86 3.06 4.18 4.54 -
P/RPS 8.56 8.50 6.67 5.12 3.71 5.62 6.91 15.32%
P/EPS 45.26 63.64 44.44 27.57 20.82 57.26 62.19 -19.07%
EY 2.21 1.57 2.25 3.63 4.80 1.75 1.61 23.48%
DY 0.00 0.02 0.00 3.89 4.90 0.00 0.00 -
P/NAPS 1.64 1.74 1.30 1.08 0.85 1.22 1.29 17.33%

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