[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.89%
YoY- 41.64%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,682,322 2,540,372 2,279,226 2,480,608 2,380,450 2,099,536 2,026,458 4.77%
PBT 395,002 345,910 296,922 382,918 266,572 282,364 173,642 14.66%
Tax -101,418 -90,668 -53,364 -39,722 -20,258 -55,632 -46,372 13.91%
NP 293,584 255,242 243,558 343,196 246,314 226,732 127,270 14.93%
-
NP to SH 293,822 258,314 247,354 351,400 248,102 226,768 126,680 15.03%
-
Tax Rate 25.68% 26.21% 17.97% 10.37% 7.60% 19.70% 26.71% -
Total Cost 2,388,738 2,285,130 2,035,668 2,137,412 2,134,136 1,872,804 1,899,188 3.89%
-
Net Worth 3,101,386 3,058,981 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 -0.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 305,890 271,909 271,072 5,092 - - - -
Div Payout % 104.11% 105.26% 109.59% 1.45% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,101,386 3,058,981 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 -0.79%
NOSH 849,695 849,717 847,102 848,792 849,664 2,831,125 2,879,090 -18.38%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.95% 10.05% 10.69% 13.84% 10.35% 10.80% 6.28% -
ROE 9.47% 8.44% 7.96% 11.40% 8.51% 8.01% 3.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 315.68 298.97 269.06 292.25 280.16 74.16 70.39 28.38%
EPS 34.60 30.40 29.20 41.40 29.20 16.00 4.40 40.97%
DPS 36.00 32.00 32.00 0.60 0.00 0.00 0.00 -
NAPS 3.65 3.60 3.67 3.63 3.43 1.00 1.13 21.56%
Adjusted Per Share Value based on latest NOSH - 851,424
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 200.56 189.95 170.42 185.48 177.99 156.99 151.52 4.77%
EPS 21.97 19.31 18.50 26.28 18.55 16.96 9.47 15.04%
DPS 22.87 20.33 20.27 0.38 0.00 0.00 0.00 -
NAPS 2.319 2.2873 2.3246 2.3038 2.1791 2.1169 2.4326 -0.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.30 7.45 6.79 5.90 4.28 5.80 2.47 -
P/RPS 2.31 2.49 2.52 2.02 1.53 7.82 3.51 -6.72%
P/EPS 21.11 24.51 23.25 14.25 14.66 72.41 56.14 -15.02%
EY 4.74 4.08 4.30 7.02 6.82 1.38 1.78 17.71%
DY 4.93 4.30 4.71 0.10 0.00 0.00 0.00 -
P/NAPS 2.00 2.07 1.85 1.63 1.25 5.80 2.19 -1.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 27/08/09 26/08/08 17/08/07 23/08/06 -
Price 8.60 7.01 6.95 6.30 4.18 4.37 2.67 -
P/RPS 2.72 2.34 2.58 2.16 1.49 5.89 3.79 -5.37%
P/EPS 24.87 23.06 23.80 15.22 14.32 54.56 60.68 -13.80%
EY 4.02 4.34 4.20 6.57 6.99 1.83 1.65 15.98%
DY 4.19 4.56 4.60 0.10 0.00 0.00 0.00 -
P/NAPS 2.36 1.95 1.89 1.74 1.22 4.37 2.36 0.00%

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