[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.56%
YoY- 17.74%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,049,916 1,895,713 1,707,704 1,858,623 1,889,383 1,631,052 1,574,256 4.49%
PBT 330,858 270,169 250,603 317,931 268,346 246,042 138,688 15.57%
Tax -87,501 -70,683 -38,879 -29,576 -19,891 -48,150 -36,904 15.46%
NP 243,357 199,486 211,724 288,355 248,455 197,892 101,784 15.62%
-
NP to SH 243,283 200,459 214,825 292,651 248,554 199,085 100,763 15.80%
-
Tax Rate 26.45% 26.16% 15.51% 9.30% 7.41% 19.57% 26.61% -
Total Cost 1,806,559 1,696,227 1,495,980 1,570,268 1,640,928 1,433,160 1,472,472 3.46%
-
Net Worth 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 2,841,157 3,190,828 -0.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 203,926 203,856 135,857 2,552 127,246 - - -
Div Payout % 83.82% 101.69% 63.24% 0.87% 51.19% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 2,841,157 3,190,828 -0.29%
NOSH 849,695 849,402 849,110 850,729 848,307 2,841,157 2,798,972 -18.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.87% 10.52% 12.40% 15.51% 13.15% 12.13% 6.47% -
ROE 7.76% 6.54% 6.86% 9.12% 8.18% 7.01% 3.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 241.25 223.18 201.12 218.47 222.72 57.41 56.24 27.44%
EPS 28.60 23.60 25.30 34.40 29.30 14.10 3.60 41.21%
DPS 24.00 24.00 16.00 0.30 15.00 0.00 0.00 -
NAPS 3.69 3.61 3.69 3.77 3.58 1.00 1.14 21.60%
Adjusted Per Share Value based on latest NOSH - 853,656
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.24 141.71 127.66 138.94 141.24 121.93 117.68 4.49%
EPS 18.19 14.98 16.06 21.88 18.58 14.88 7.53 15.81%
DPS 15.24 15.24 10.16 0.19 9.51 0.00 0.00 -
NAPS 2.3438 2.2922 2.3422 2.3975 2.2702 2.1239 2.3852 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 8.90 6.56 7.89 6.27 3.68 6.00 2.90 -
P/RPS 3.69 2.94 3.92 2.87 1.65 10.45 5.16 -5.43%
P/EPS 31.08 27.80 31.19 18.23 12.56 85.63 80.56 -14.66%
EY 3.22 3.60 3.21 5.49 7.96 1.17 1.24 17.22%
DY 2.70 3.66 2.03 0.05 4.08 0.00 0.00 -
P/NAPS 2.41 1.82 2.14 1.66 1.03 6.00 2.54 -0.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 29/11/10 19/11/09 14/11/08 29/11/07 22/11/06 -
Price 9.62 6.59 7.90 6.20 3.06 5.40 3.63 -
P/RPS 3.99 2.95 3.93 2.84 1.37 9.41 6.45 -7.68%
P/EPS 33.60 27.92 31.23 18.02 10.44 77.06 100.83 -16.72%
EY 2.98 3.58 3.20 5.55 9.58 1.30 0.99 20.14%
DY 2.49 3.64 2.03 0.05 4.90 0.00 0.00 -
P/NAPS 2.61 1.83 2.14 1.64 0.85 5.40 3.18 -3.23%

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