[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.64%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,740,062 2,552,564 2,324,888 2,483,106 2,530,771 2,173,532 2,077,893 4.71%
PBT 469,752 414,647 345,397 441,914 397,772 318,134 211,968 14.16%
Tax -120,262 -97,000 -54,299 -35,699 -31,554 -33,443 -38,635 20.81%
NP 349,490 317,647 291,098 406,215 366,218 284,691 173,333 12.38%
-
NP to SH 349,005 317,845 295,340 412,228 367,684 288,147 174,661 12.21%
-
Tax Rate 25.60% 23.39% 15.72% 8.08% 7.93% 10.51% 18.23% -
Total Cost 2,390,572 2,234,917 2,033,790 2,076,891 2,164,553 1,888,841 1,904,560 3.85%
-
Net Worth 3,169,362 3,110,461 3,080,701 3,195,829 3,031,482 4,224,840 3,297,814 -0.65%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 314,387 288,949 288,550 322,982 254,746 247,066 84,559 24.44%
Div Payout % 90.08% 90.91% 97.70% 78.35% 69.28% 85.74% 48.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,169,362 3,110,461 3,080,701 3,195,829 3,031,482 4,224,840 3,297,814 -0.65%
NOSH 849,695 849,852 848,678 849,954 849,154 856,359 2,818,645 -18.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.75% 12.44% 12.52% 16.36% 14.47% 13.10% 8.34% -
ROE 11.01% 10.22% 9.59% 12.90% 12.13% 6.82% 5.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 322.48 300.35 273.94 292.15 298.03 175.95 73.72 27.85%
EPS 41.10 37.40 34.80 48.50 43.30 21.00 12.30 22.24%
DPS 37.00 34.00 34.00 38.00 30.00 20.00 3.00 51.94%
NAPS 3.73 3.66 3.63 3.76 3.57 3.42 1.17 21.29%
Adjusted Per Share Value based on latest NOSH - 848,070
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 204.88 190.86 173.84 185.67 189.23 162.52 155.37 4.71%
EPS 26.10 23.77 22.08 30.82 27.49 21.55 13.06 12.22%
DPS 23.51 21.61 21.58 24.15 19.05 18.47 6.32 24.45%
NAPS 2.3698 2.3258 2.3035 2.3896 2.2667 3.159 2.4659 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.62 7.00 7.67 6.25 3.94 5.85 4.60 -
P/RPS 2.98 2.33 2.80 2.14 1.32 3.32 6.24 -11.57%
P/EPS 23.42 18.72 22.04 12.89 9.10 25.08 74.23 -17.47%
EY 4.27 5.34 4.54 7.76 10.99 3.99 1.35 21.13%
DY 3.85 4.86 4.43 6.08 7.61 3.42 0.65 34.47%
P/NAPS 2.58 1.91 2.11 1.66 1.10 1.71 3.93 -6.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 25/02/10 18/02/09 27/02/08 16/02/07 -
Price 9.19 7.37 7.32 6.30 3.86 5.60 5.67 -
P/RPS 2.85 2.45 2.67 2.16 1.30 3.18 7.69 -15.23%
P/EPS 22.37 19.71 21.03 12.99 8.91 24.01 91.50 -20.90%
EY 4.47 5.07 4.75 7.70 11.22 4.17 1.09 26.48%
DY 4.03 4.61 4.64 6.03 7.77 3.57 0.53 40.18%
P/NAPS 2.46 2.01 2.02 1.68 1.08 1.64 4.85 -10.68%

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