[MCEMENT] QoQ 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- -23.27%
YoY- 47.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
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 624,483 618,319 630,893 609,411 641,388 699,158 630,618 -0.64%
PBT 123,983 126,472 90,363 101,096 129,426 135,060 66,993 50.56%
Tax -6,123 -9,715 -7,607 -12,254 -9,662 -9,762 -5,342 9.49%
NP 117,860 116,757 82,756 88,842 119,764 125,298 61,651 53.85%
-
NP to SH 119,577 116,951 84,291 91,409 119,131 124,503 61,874 54.96%
-
Tax Rate 4.94% 7.68% 8.42% 12.12% 7.47% 7.23% 7.97% -
Total Cost 506,623 501,562 548,137 520,569 521,624 573,860 568,967 -7.42%
-
Net Worth 3,188,746 3,218,286 3,090,670 3,114,677 3,037,840 3,032,113 2,907,230 6.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 195,056 - 1,277 - 127,640 127,043 - -
Div Payout % 163.12% - 1.52% - 107.14% 102.04% - -
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 3,188,746 3,218,286 3,090,670 3,114,677 3,037,840 3,032,113 2,907,230 6.33%
NOSH 848,070 853,656 851,424 846,379 850,935 846,959 847,589 0.03%
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 18.87% 18.88% 13.12% 14.58% 18.67% 17.92% 9.78% -
ROE 3.75% 3.63% 2.73% 2.93% 3.92% 4.11% 2.13% -
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 73.64 72.43 74.10 72.00 75.37 82.55 74.40 -0.68%
EPS 14.10 13.70 9.90 10.80 14.00 14.70 7.30 54.90%
DPS 23.00 0.00 0.15 0.00 15.00 15.00 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 46.68 46.22 47.16 45.56 47.95 52.26 47.14 -0.64%
EPS 8.94 8.74 6.30 6.83 8.91 9.31 4.63 54.87%
DPS 14.58 0.00 0.10 0.00 9.54 9.50 0.00 -
NAPS 2.3837 2.4058 2.3104 2.3283 2.2709 2.2666 2.1732 6.33%
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 8.49 8.66 7.96 5.58 5.23 4.46 5.75 29.57%
P/EPS 44.33 45.77 59.60 37.22 28.14 25.03 58.63 -16.96%
EY 2.26 2.19 1.68 2.69 3.55 3.99 1.71 20.37%
DY 3.68 0.00 0.03 0.00 3.81 4.08 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 8.56 8.56 8.50 6.67 5.12 3.71 5.62 32.27%
P/EPS 44.68 45.26 63.64 44.44 27.57 20.82 57.26 -15.20%
EY 2.24 2.21 1.57 2.25 3.63 4.80 1.75 17.83%
DY 3.65 0.00 0.02 0.00 3.89 4.90 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