[MCEMENT] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -29.62%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,706,512 2,579,764 2,576,792 2,411,084 2,193,680 2,437,644 2,238,428 3.21%
PBT 388,744 293,476 348,456 275,448 228,128 404,384 265,172 6.58%
Tax -93,464 -75,716 -89,476 -72,496 -39,556 -49,016 -19,148 30.22%
NP 295,280 217,760 258,980 202,952 188,572 355,368 246,024 3.08%
-
NP to SH 295,712 217,216 259,272 207,848 192,212 365,636 248,708 2.92%
-
Tax Rate 24.04% 25.80% 25.68% 26.32% 17.34% 12.12% 7.22% -
Total Cost 2,411,232 2,362,004 2,317,812 2,208,132 2,005,108 2,082,276 1,992,404 3.22%
-
Net Worth 1,937,304 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 -7.06%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 305,890 271,902 271,902 272,587 269,771 - - -
Div Payout % 103.44% 125.18% 104.87% 131.15% 140.35% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,937,304 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 -7.06%
NOSH 849,695 849,695 849,695 851,836 843,035 846,379 851,739 -0.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.91% 8.44% 10.05% 8.42% 8.60% 14.58% 10.99% -
ROE 15.26% 6.98% 8.38% 6.80% 5.98% 11.74% 8.27% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 318.53 303.61 303.26 283.05 260.21 288.01 262.81 3.25%
EPS 34.80 25.60 30.40 24.40 22.80 43.20 29.20 2.96%
DPS 36.00 32.00 32.00 32.00 32.00 0.00 0.00 -
NAPS 2.28 3.66 3.64 3.59 3.81 3.68 3.53 -7.02%
Adjusted Per Share Value based on latest NOSH - 851,836
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 202.37 192.90 192.67 180.28 164.03 182.27 167.37 3.21%
EPS 22.11 16.24 19.39 15.54 14.37 27.34 18.60 2.92%
DPS 22.87 20.33 20.33 20.38 20.17 0.00 0.00 -
NAPS 1.4486 2.3253 2.3126 2.2866 2.4017 2.3289 2.2481 -7.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.04 9.96 7.20 7.40 6.35 4.02 4.24 -
P/RPS 2.84 3.28 2.37 2.61 2.44 1.40 1.61 9.91%
P/EPS 25.98 38.96 23.60 30.33 27.85 9.31 14.52 10.17%
EY 3.85 2.57 4.24 3.30 3.59 10.75 6.89 -9.24%
DY 3.98 3.21 4.44 4.32 5.04 0.00 0.00 -
P/NAPS 3.96 2.72 1.98 2.06 1.67 1.09 1.20 22.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 22/05/13 29/05/12 24/05/11 26/05/10 27/05/09 15/05/08 -
Price 9.40 10.98 7.07 7.47 6.50 4.80 4.54 -
P/RPS 2.95 3.62 2.33 2.64 2.50 1.67 1.73 9.29%
P/EPS 27.01 42.95 23.17 30.61 28.51 11.11 15.55 9.63%
EY 3.70 2.33 4.32 3.27 3.51 9.00 6.43 -8.79%
DY 3.83 2.91 4.53 4.28 4.92 0.00 0.00 -
P/NAPS 4.12 3.00 1.94 2.08 1.71 1.30 1.29 21.34%

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