[MCEMENT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 20.53%
YoY- -22.06%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 667,415 602,771 617,184 568,091 591,193 548,420 624,483 4.54%
PBT 104,093 68,862 94,794 102,142 91,429 57,032 123,983 -11.03%
Tax -27,210 -18,124 -15,422 -12,197 -16,793 -9,889 -6,123 171.03%
NP 76,883 50,738 79,372 89,945 74,636 47,143 117,860 -24.84%
-
NP to SH 77,195 51,962 80,513 91,148 75,624 48,053 119,577 -25.36%
-
Tax Rate 26.14% 26.32% 16.27% 11.94% 18.37% 17.34% 4.94% -
Total Cost 590,532 552,033 537,812 478,146 516,557 501,277 506,623 10.78%
-
Net Worth 3,053,867 3,058,091 3,076,444 3,143,328 3,118,428 3,211,963 3,188,746 -2.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 67,863 68,146 84,750 68,148 67,976 67,442 195,056 -50.62%
Div Payout % 87.91% 131.15% 105.26% 74.77% 89.89% 140.35% 163.12% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,053,867 3,058,091 3,076,444 3,143,328 3,118,428 3,211,963 3,188,746 -2.84%
NOSH 848,296 851,836 847,505 851,850 849,707 843,035 848,070 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.52% 8.42% 12.86% 15.83% 12.62% 8.60% 18.87% -
ROE 2.53% 1.70% 2.62% 2.90% 2.43% 1.50% 3.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.68 70.76 72.82 66.69 69.58 65.05 73.64 4.52%
EPS 9.10 6.10 9.50 10.70 8.90 5.70 14.10 -25.37%
DPS 8.00 8.00 10.00 8.00 8.00 8.00 23.00 -50.63%
NAPS 3.60 3.59 3.63 3.69 3.67 3.81 3.76 -2.86%
Adjusted Per Share Value based on latest NOSH - 851,850
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.89 45.06 46.14 42.47 44.20 41.00 46.69 4.53%
EPS 5.77 3.88 6.02 6.81 5.65 3.59 8.94 -25.37%
DPS 5.07 5.09 6.34 5.09 5.08 5.04 14.58 -50.64%
NAPS 2.283 2.2862 2.2999 2.3499 2.3313 2.4012 2.3838 -2.84%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.45 7.40 7.67 7.89 6.79 6.35 6.25 -
P/RPS 9.47 10.46 10.53 11.83 9.76 9.76 8.49 7.57%
P/EPS 81.87 121.31 80.74 73.74 76.29 111.40 44.33 50.69%
EY 1.22 0.82 1.24 1.36 1.31 0.90 2.26 -33.77%
DY 1.07 1.08 1.30 1.01 1.18 1.26 3.68 -56.21%
P/NAPS 2.07 2.06 2.11 2.14 1.85 1.67 1.66 15.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 -
Price 7.01 7.47 7.32 7.90 6.95 6.50 6.30 -
P/RPS 8.91 10.56 10.05 11.85 9.99 9.99 8.56 2.71%
P/EPS 77.03 122.46 77.05 73.83 78.09 114.04 44.68 43.92%
EY 1.30 0.82 1.30 1.35 1.28 0.88 2.24 -30.49%
DY 1.14 1.07 1.37 1.01 1.15 1.23 3.65 -54.06%
P/NAPS 1.95 2.08 2.02 2.14 1.89 1.71 1.68 10.47%

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