[MCEMENT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.95%
YoY- 30.41%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,593,991 2,379,239 2,422,115 2,580,575 2,224,862 2,110,102 1,924,583 5.09%
PBT 432,899 357,227 397,850 432,575 325,880 251,665 69,703 35.54%
Tax -101,245 -62,536 -33,334 -37,020 -25,379 -45,929 -11,675 43.28%
NP 331,654 294,691 364,516 395,555 300,501 205,736 58,028 33.67%
-
NP to SH 330,699 299,247 368,872 396,917 304,370 207,245 56,985 34.01%
-
Tax Rate 23.39% 17.51% 8.38% 8.56% 7.79% 18.25% 16.75% -
Total Cost 2,262,337 2,084,548 2,057,599 2,185,020 1,924,361 1,904,366 1,866,555 3.25%
-
Net Worth 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 0.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 288,808 289,022 518,261 254,684 247,066 - - -
Div Payout % 87.33% 96.58% 140.50% 64.17% 81.17% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 0.38%
NOSH 849,695 851,836 843,035 846,379 851,739 2,870,749 2,674,200 -17.37%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.79% 12.39% 15.05% 15.33% 13.51% 9.75% 3.02% -
ROE 10.69% 9.79% 11.48% 12.74% 10.12% 7.22% 1.89% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 305.28 279.31 287.31 304.90 261.21 73.50 71.97 27.20%
EPS 38.92 35.13 43.76 46.90 35.74 7.22 2.13 62.22%
DPS 34.00 34.00 61.00 30.00 29.01 0.00 0.00 -
NAPS 3.64 3.59 3.81 3.68 3.53 1.00 1.13 21.50%
Adjusted Per Share Value based on latest NOSH - 846,379
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 193.95 177.89 181.10 192.95 166.35 157.77 143.90 5.09%
EPS 24.73 22.37 27.58 29.68 22.76 15.50 4.26 34.02%
DPS 21.59 21.61 38.75 19.04 18.47 0.00 0.00 -
NAPS 2.3125 2.2865 2.4015 2.3288 2.248 2.1464 2.2594 0.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.20 7.40 6.35 4.02 4.24 5.80 2.65 -
P/RPS 2.36 2.65 2.21 1.32 1.62 7.89 3.68 -7.13%
P/EPS 18.50 21.06 14.51 8.57 11.87 80.34 124.36 -27.18%
EY 5.41 4.75 6.89 11.67 8.43 1.24 0.80 37.47%
DY 4.72 4.59 9.61 7.46 6.84 0.00 0.00 -
P/NAPS 1.98 2.06 1.67 1.09 1.20 5.80 2.35 -2.81%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 24/05/11 26/05/10 27/05/09 15/05/08 25/05/07 18/05/06 -
Price 7.07 7.47 6.50 4.80 4.54 6.03 2.57 -
P/RPS 2.32 2.67 2.26 1.57 1.74 8.20 3.57 -6.92%
P/EPS 18.17 21.26 14.86 10.24 12.70 83.53 120.61 -27.03%
EY 5.50 4.70 6.73 9.77 7.87 1.20 0.83 37.01%
DY 4.81 4.55 9.38 6.25 6.39 0.00 0.00 -
P/NAPS 1.94 2.08 1.71 1.30 1.29 6.03 2.27 -2.58%

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