[MCEMENT] YoY Cumulative 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- -88.34%
YoY- -47.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 644,941 644,198 602,771 548,420 609,411 559,607 508,277 4.04%
PBT 73,369 87,114 68,862 57,032 101,096 66,293 58,548 3.82%
Tax -18,929 -22,369 -18,124 -9,889 -12,254 -4,787 -12,851 6.66%
NP 54,440 64,745 50,738 47,143 88,842 61,506 45,697 2.95%
-
NP to SH 54,304 64,818 51,962 48,053 91,409 62,177 45,955 2.81%
-
Tax Rate 25.80% 25.68% 26.32% 17.34% 12.12% 7.22% 21.95% -
Total Cost 590,501 579,453 552,033 501,277 520,569 498,101 462,580 4.14%
-
Net Worth 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 1.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 67,975 67,975 68,146 67,442 - - - -
Div Payout % 125.18% 104.87% 131.15% 140.35% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 1.34%
NOSH 849,695 849,695 851,836 843,035 846,379 851,739 2,870,749 -18.34%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.44% 10.05% 8.42% 8.60% 14.58% 10.99% 8.99% -
ROE 1.75% 2.10% 1.70% 1.50% 2.93% 2.07% 1.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 75.90 75.82 70.76 65.05 72.00 65.70 17.71 27.42%
EPS 6.40 7.60 6.10 5.70 10.80 7.30 3.20 12.23%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 3.66 3.64 3.59 3.81 3.68 3.53 1.00 24.11%
Adjusted Per Share Value based on latest NOSH - 843,035
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.21 48.16 45.06 41.00 45.56 41.83 38.00 4.04%
EPS 4.06 4.85 3.88 3.59 6.83 4.65 3.44 2.79%
DPS 5.08 5.08 5.09 5.04 0.00 0.00 0.00 -
NAPS 2.3247 2.312 2.286 2.401 2.3283 2.2476 2.146 1.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.96 7.20 7.40 6.35 4.02 4.24 5.80 -
P/RPS 13.12 9.50 10.46 9.76 5.58 6.45 32.76 -14.13%
P/EPS 155.84 94.38 121.31 111.40 37.22 58.08 362.32 -13.10%
EY 0.64 1.06 0.82 0.90 2.69 1.72 0.28 14.75%
DY 0.80 1.11 1.08 1.26 0.00 0.00 0.00 -
P/NAPS 2.72 1.98 2.06 1.67 1.09 1.20 5.80 -11.84%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 29/05/12 24/05/11 26/05/10 27/05/09 15/05/08 25/05/07 -
Price 10.98 7.07 7.47 6.50 4.80 4.54 6.03 -
P/RPS 14.47 9.33 10.56 9.99 6.67 6.91 34.06 -13.28%
P/EPS 171.80 92.68 122.46 114.04 44.44 62.19 376.69 -12.25%
EY 0.58 1.08 0.82 0.88 2.25 1.61 0.27 13.57%
DY 0.73 1.13 1.07 1.23 0.00 0.00 0.00 -
P/NAPS 3.00 1.94 2.08 1.71 1.30 1.29 6.03 -10.97%

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