[MCEMENT] QoQ Cumulative 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- 40.86%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,707,704 1,139,613 548,420 2,483,106 1,858,623 1,240,304 609,411 98.63%
PBT 250,603 148,461 57,032 441,914 317,931 191,459 101,096 83.06%
Tax -38,879 -26,682 -9,889 -35,699 -29,576 -19,861 -12,254 115.76%
NP 211,724 121,779 47,143 406,215 288,355 171,598 88,842 78.32%
-
NP to SH 214,825 123,677 48,053 412,228 292,651 175,700 91,409 76.67%
-
Tax Rate 15.51% 17.97% 17.34% 8.08% 9.30% 10.37% 12.12% -
Total Cost 1,495,980 1,017,834 501,277 2,076,891 1,570,268 1,068,706 520,569 102.00%
-
Net Worth 3,133,218 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 0.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 135,857 135,536 67,442 322,982 2,552 2,546 - -
Div Payout % 63.24% 109.59% 140.35% 78.35% 0.87% 1.45% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,133,218 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 0.39%
NOSH 849,110 847,102 843,035 849,954 850,729 848,792 846,379 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.40% 10.69% 8.60% 16.36% 15.51% 13.84% 14.58% -
ROE 6.86% 3.98% 1.50% 12.90% 9.12% 5.70% 2.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 201.12 134.53 65.05 292.15 218.47 146.13 72.00 98.21%
EPS 25.30 14.60 5.70 48.50 34.40 20.70 10.80 76.29%
DPS 16.00 16.00 8.00 38.00 0.30 0.30 0.00 -
NAPS 3.69 3.67 3.81 3.76 3.77 3.63 3.68 0.18%
Adjusted Per Share Value based on latest NOSH - 848,070
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.68 85.21 41.00 185.66 138.97 92.73 45.56 98.64%
EPS 16.06 9.25 3.59 30.82 21.88 13.14 6.83 76.73%
DPS 10.16 10.13 5.04 24.15 0.19 0.19 0.00 -
NAPS 2.3426 2.3244 2.4015 2.3895 2.398 2.3037 2.3288 0.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.89 6.79 6.35 6.25 6.27 5.90 4.02 -
P/RPS 3.92 5.05 9.76 2.14 2.87 4.04 5.58 -20.95%
P/EPS 31.19 46.51 111.40 12.89 18.23 28.50 37.22 -11.10%
EY 3.21 2.15 0.90 7.76 5.49 3.51 2.69 12.49%
DY 2.03 2.36 1.26 6.08 0.05 0.05 0.00 -
P/NAPS 2.14 1.85 1.67 1.66 1.66 1.63 1.09 56.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 19/11/09 27/08/09 27/05/09 -
Price 7.90 6.95 6.50 6.30 6.20 6.30 4.80 -
P/RPS 3.93 5.17 9.99 2.16 2.84 4.31 6.67 -29.69%
P/EPS 31.23 47.60 114.04 12.99 18.02 30.43 44.44 -20.93%
EY 3.20 2.10 0.88 7.70 5.55 3.29 2.25 26.44%
DY 2.03 2.30 1.23 6.03 0.05 0.05 0.00 -
P/NAPS 2.14 1.89 1.71 1.68 1.64 1.74 1.30 39.37%

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