[MCEMENT] YoY 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- 38.75%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 708,755 625,527 568,091 618,319 699,158 581,284 561,027 3.96%
PBT 133,357 97,214 102,142 126,472 135,060 104,860 51,867 17.02%
Tax -36,792 -25,349 -12,197 -9,715 -9,762 -20,334 -13,718 17.85%
NP 96,565 71,865 89,945 116,757 125,298 84,526 38,149 16.72%
-
NP to SH 96,372 71,302 91,148 116,951 124,503 85,701 37,423 17.05%
-
Tax Rate 27.59% 26.08% 11.94% 7.68% 7.23% 19.39% 26.45% -
Total Cost 612,190 553,662 478,146 501,562 573,860 496,758 522,878 2.66%
-
Net Worth 3,135,374 3,064,288 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 -0.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 67,975 67,906 68,148 - 127,043 - - -
Div Payout % 70.53% 95.24% 74.77% - 102.04% - - -
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 3,064,288 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 -0.75%
NOSH 849,695 848,833 851,850 853,656 846,959 2,854,533 2,878,692 -18.38%
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 13.62% 11.49% 15.83% 18.88% 17.92% 14.54% 6.80% -
ROE 3.07% 2.33% 2.90% 3.63% 4.11% 3.00% 1.14% -
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 83.41 73.69 66.69 72.43 82.55 20.36 19.49 27.39%
EPS 11.30 8.40 10.70 13.70 14.70 6.10 1.30 43.34%
DPS 8.00 8.00 8.00 0.00 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 52.98 46.76 42.47 46.22 52.26 43.45 41.94 3.96%
EPS 7.20 5.33 6.81 8.74 9.31 6.41 2.80 17.03%
DPS 5.08 5.08 5.09 0.00 9.50 0.00 0.00 -
NAPS 2.3438 2.2907 2.3497 2.4058 2.2666 2.1339 2.4532 -0.75%
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 10.67 8.90 11.83 8.66 4.46 29.46 14.88 -5.38%
P/EPS 78.47 78.10 73.74 45.77 25.03 199.85 223.08 -15.96%
EY 1.27 1.28 1.36 2.19 3.99 0.50 0.45 18.85%
DY 0.90 1.22 1.01 0.00 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 11.53 8.94 11.85 8.56 3.71 26.52 18.63 -7.67%
P/EPS 84.82 78.45 73.83 45.26 20.82 179.86 279.23 -17.99%
EY 1.18 1.27 1.35 2.21 4.80 0.56 0.36 21.85%
DY 0.83 1.21 1.01 0.00 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