[MCEMENT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.89%
YoY- 41.64%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,193,680 2,483,106 2,478,164 2,480,608 2,437,644 2,530,771 2,519,177 -8.81%
PBT 228,128 441,914 423,908 382,918 404,384 397,772 357,794 -25.94%
Tax -39,556 -35,699 -39,434 -39,722 -49,016 -31,554 -26,521 30.57%
NP 188,572 406,215 384,473 343,196 355,368 366,218 331,273 -31.33%
-
NP to SH 192,212 412,228 390,201 351,400 365,636 367,684 331,405 -30.47%
-
Tax Rate 17.34% 8.08% 9.30% 10.37% 12.12% 7.93% 7.41% -
Total Cost 2,005,108 2,076,891 2,093,690 2,137,412 2,082,276 2,164,553 2,187,904 -5.65%
-
Net Worth 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 3,036,939 3.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 269,771 322,982 3,402 5,092 - 254,746 169,661 36.26%
Div Payout % 140.35% 78.35% 0.87% 1.45% - 69.28% 51.19% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 3,036,939 3.80%
NOSH 843,035 849,954 850,729 848,792 846,379 849,154 848,307 -0.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.60% 16.36% 15.51% 13.84% 14.58% 14.47% 13.15% -
ROE 5.98% 12.90% 12.17% 11.40% 11.74% 12.13% 10.91% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 260.21 292.15 291.30 292.25 288.01 298.03 296.97 -8.43%
EPS 22.80 48.50 45.87 41.40 43.20 43.30 39.07 -30.18%
DPS 32.00 38.00 0.40 0.60 0.00 30.00 20.00 36.83%
NAPS 3.81 3.76 3.77 3.63 3.68 3.57 3.58 4.24%
Adjusted Per Share Value based on latest NOSH - 851,424
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 164.02 185.66 185.29 185.47 182.26 189.22 188.35 -8.81%
EPS 14.37 30.82 29.17 26.27 27.34 27.49 24.78 -30.48%
DPS 20.17 24.15 0.25 0.38 0.00 19.05 12.69 36.23%
NAPS 2.4015 2.3895 2.398 2.3037 2.3288 2.2666 2.2707 3.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.35 6.25 6.27 5.90 4.02 3.94 3.68 -
P/RPS 2.44 2.14 2.15 2.02 1.40 1.32 1.24 57.09%
P/EPS 27.85 12.89 13.67 14.25 9.31 9.10 9.42 106.12%
EY 3.59 7.76 7.32 7.02 10.75 10.99 10.62 -51.50%
DY 5.04 6.08 0.06 0.10 0.00 7.61 5.43 -4.85%
P/NAPS 1.67 1.66 1.66 1.63 1.09 1.10 1.03 38.05%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 19/11/09 27/08/09 27/05/09 18/02/09 14/11/08 -
Price 6.50 6.30 6.20 6.30 4.80 3.86 3.06 -
P/RPS 2.50 2.16 2.13 2.16 1.67 1.30 1.03 80.70%
P/EPS 28.51 12.99 13.52 15.22 11.11 8.91 7.83 136.86%
EY 3.51 7.70 7.40 6.57 9.00 11.22 12.77 -57.75%
DY 4.92 6.03 0.06 0.10 0.00 7.77 6.54 -17.29%
P/NAPS 1.71 1.68 1.64 1.74 1.30 1.08 0.85 59.42%

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