[MCEMENT] YoY 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- 2.25%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
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 690,146 656,851 617,184 624,483 641,388 542,480 503,637 5.38%
PBT 138,894 144,478 94,794 123,983 129,426 72,093 73,280 11.23%
Tax -32,761 -26,317 -15,422 -6,123 -9,662 14,707 -1,731 63.17%
NP 106,133 118,161 79,372 117,860 119,764 86,800 71,549 6.78%
-
NP to SH 105,722 117,386 80,513 119,577 119,131 89,063 73,898 6.14%
-
Tax Rate 23.59% 18.22% 16.27% 4.94% 7.47% -20.40% 2.36% -
Total Cost 584,013 538,690 537,812 506,623 521,624 455,680 432,088 5.14%
-
Net Worth 3,169,362 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 1.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 110,460 85,062 84,750 195,056 127,640 247,066 - -
Div Payout % 104.48% 72.46% 105.26% 163.12% 107.14% 277.41% - -
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 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 1.80%
NOSH 849,695 850,623 847,505 848,070 850,935 856,359 2,845,884 -18.23%
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 15.38% 17.99% 12.86% 18.87% 18.67% 16.00% 14.21% -
ROE 3.34% 3.77% 2.62% 3.75% 3.92% 2.09% 2.60% -
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 81.22 77.22 72.82 73.64 75.37 43.91 17.70 28.87%
EPS 12.40 13.80 9.50 14.10 14.00 7.30 5.20 15.57%
DPS 13.00 10.00 10.00 23.00 15.00 20.00 0.00 -
NAPS 3.73 3.66 3.63 3.76 3.57 3.45 1.00 24.50%
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 51.60 49.11 46.15 46.69 47.96 40.56 37.66 5.38%
EPS 7.90 8.78 6.02 8.94 8.91 6.66 5.53 6.11%
DPS 8.26 6.36 6.34 14.58 9.54 18.47 0.00 -
NAPS 2.3697 2.3277 2.3002 2.3842 2.2713 3.1866 2.1278 1.80%
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 11.84 9.07 10.53 8.49 5.23 13.32 25.99 -12.27%
P/EPS 77.32 50.72 80.74 44.33 28.14 81.14 177.15 -12.89%
EY 1.29 1.97 1.24 2.26 3.55 1.23 0.56 14.90%
DY 1.35 1.43 1.30 3.68 3.81 3.42 0.00 -
P/NAPS 2.58 1.91 2.11 1.66 1.10 1.70 4.60 -9.17%
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 11.31 9.54 10.05 8.56 5.12 12.75 32.04 -15.91%
P/EPS 73.86 53.41 77.05 44.68 27.57 77.67 218.36 -16.51%
EY 1.35 1.87 1.30 2.24 3.63 1.29 0.46 19.63%
DY 1.41 1.36 1.37 3.65 3.89 3.57 0.00 -
P/NAPS 2.46 2.01 2.02 1.68 1.08 1.62 5.67 -12.98%

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