[MCEMENT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 13.33%
YoY- 13.75%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,579,764 2,740,062 2,733,221 2,682,322 2,576,792 2,552,564 2,527,617 1.36%
PBT 293,476 469,752 441,144 395,002 348,456 414,647 360,225 -12.75%
Tax -75,716 -120,262 -116,668 -101,418 -89,476 -97,000 -94,244 -13.56%
NP 217,760 349,490 324,476 293,584 258,980 317,647 265,981 -12.47%
-
NP to SH 217,216 349,005 324,377 293,822 259,272 317,845 267,278 -12.90%
-
Tax Rate 25.80% 25.60% 26.45% 25.68% 25.68% 23.39% 26.16% -
Total Cost 2,362,004 2,390,572 2,408,745 2,388,738 2,317,812 2,234,917 2,261,636 2.93%
-
Net Worth 3,109,883 3,169,362 3,135,374 3,101,386 3,092,889 3,110,461 3,066,343 0.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 271,902 314,387 271,902 305,890 271,902 288,949 271,808 0.02%
Div Payout % 125.18% 90.08% 83.82% 104.11% 104.87% 90.91% 101.69% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,109,883 3,169,362 3,135,374 3,101,386 3,092,889 3,110,461 3,066,343 0.94%
NOSH 849,695 849,695 849,695 849,695 849,695 849,852 849,402 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.44% 12.75% 11.87% 10.95% 10.05% 12.44% 10.52% -
ROE 6.98% 11.01% 10.35% 9.47% 8.38% 10.22% 8.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 303.61 322.48 321.67 315.68 303.26 300.35 297.58 1.34%
EPS 25.60 41.10 38.13 34.60 30.40 37.40 31.47 -12.84%
DPS 32.00 37.00 32.00 36.00 32.00 34.00 32.00 0.00%
NAPS 3.66 3.73 3.69 3.65 3.64 3.66 3.61 0.92%
Adjusted Per Share Value based on latest NOSH - 849,695
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 192.86 204.84 204.33 200.53 192.64 190.82 188.96 1.37%
EPS 16.24 26.09 24.25 21.97 19.38 23.76 19.98 -12.89%
DPS 20.33 23.50 20.33 22.87 20.33 21.60 20.32 0.03%
NAPS 2.3249 2.3694 2.3439 2.3185 2.3122 2.3253 2.2923 0.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 9.96 9.62 8.90 7.30 7.20 7.00 6.56 -
P/RPS 3.28 2.98 2.77 2.31 2.37 2.33 2.20 30.47%
P/EPS 38.96 23.42 23.31 21.11 23.60 18.72 20.85 51.65%
EY 2.57 4.27 4.29 4.74 4.24 5.34 4.80 -34.03%
DY 3.21 3.85 3.60 4.93 4.44 4.86 4.88 -24.34%
P/NAPS 2.72 2.58 2.41 2.00 1.98 1.91 1.82 30.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 22/11/12 28/08/12 29/05/12 22/02/12 22/11/11 -
Price 10.98 9.19 9.62 8.60 7.07 7.37 6.59 -
P/RPS 3.62 2.85 2.99 2.72 2.33 2.45 2.21 38.91%
P/EPS 42.95 22.37 25.20 24.87 23.17 19.71 20.94 61.36%
EY 2.33 4.47 3.97 4.02 4.32 5.07 4.77 -37.94%
DY 2.91 4.03 3.33 4.19 4.53 4.61 4.86 -28.93%
P/NAPS 3.00 2.46 2.61 2.36 1.94 2.01 1.83 38.98%

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