[MCEMENT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -59.81%
YoY- -47.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 617,184 568,091 591,193 548,420 624,483 618,319 630,893 -1.44%
PBT 94,794 102,142 91,429 57,032 123,983 126,472 90,363 3.23%
Tax -15,422 -12,197 -16,793 -9,889 -6,123 -9,715 -7,607 59.97%
NP 79,372 89,945 74,636 47,143 117,860 116,757 82,756 -2.73%
-
NP to SH 80,513 91,148 75,624 48,053 119,577 116,951 84,291 -3.00%
-
Tax Rate 16.27% 11.94% 18.37% 17.34% 4.94% 7.68% 8.42% -
Total Cost 537,812 478,146 516,557 501,277 506,623 501,562 548,137 -1.25%
-
Net Worth 3,076,444 3,143,328 3,118,428 3,211,963 3,188,746 3,218,286 3,090,670 -0.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 84,750 68,148 67,976 67,442 195,056 - 1,277 1526.72%
Div Payout % 105.26% 74.77% 89.89% 140.35% 163.12% - 1.52% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,076,444 3,143,328 3,118,428 3,211,963 3,188,746 3,218,286 3,090,670 -0.30%
NOSH 847,505 851,850 849,707 843,035 848,070 853,656 851,424 -0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.86% 15.83% 12.62% 8.60% 18.87% 18.88% 13.12% -
ROE 2.62% 2.90% 2.43% 1.50% 3.75% 3.63% 2.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.82 66.69 69.58 65.05 73.64 72.43 74.10 -1.15%
EPS 9.50 10.70 8.90 5.70 14.10 13.70 9.90 -2.70%
DPS 10.00 8.00 8.00 8.00 23.00 0.00 0.15 1531.61%
NAPS 3.63 3.69 3.67 3.81 3.76 3.77 3.63 0.00%
Adjusted Per Share Value based on latest NOSH - 843,035
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.14 42.47 44.19 41.00 46.68 46.22 47.16 -1.44%
EPS 6.02 6.81 5.65 3.59 8.94 8.74 6.30 -2.97%
DPS 6.34 5.09 5.08 5.04 14.58 0.00 0.10 1478.01%
NAPS 2.2997 2.3497 2.3311 2.401 2.3837 2.4058 2.3104 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.67 7.89 6.79 6.35 6.25 6.27 5.90 -
P/RPS 10.53 11.83 9.76 9.76 8.49 8.66 7.96 20.44%
P/EPS 80.74 73.74 76.29 111.40 44.33 45.77 59.60 22.36%
EY 1.24 1.36 1.31 0.90 2.26 2.19 1.68 -18.28%
DY 1.30 1.01 1.18 1.26 3.68 0.00 0.03 1125.27%
P/NAPS 2.11 2.14 1.85 1.67 1.66 1.66 1.63 18.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 19/11/09 27/08/09 -
Price 7.32 7.90 6.95 6.50 6.30 6.20 6.30 -
P/RPS 10.05 11.85 9.99 9.99 8.56 8.56 8.50 11.78%
P/EPS 77.05 73.83 78.09 114.04 44.68 45.26 63.64 13.55%
EY 1.30 1.35 1.28 0.88 2.24 2.21 1.57 -11.79%
DY 1.37 1.01 1.15 1.23 3.65 0.00 0.02 1561.30%
P/NAPS 2.02 2.14 1.89 1.71 1.68 1.64 1.74 10.42%

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