[MCEMENT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -35.46%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 656,851 625,527 667,415 602,771 617,184 568,091 591,193 7.25%
PBT 144,478 97,214 104,093 68,862 94,794 102,142 91,429 35.55%
Tax -26,317 -25,349 -27,210 -18,124 -15,422 -12,197 -16,793 34.80%
NP 118,161 71,865 76,883 50,738 79,372 89,945 74,636 35.72%
-
NP to SH 117,386 71,302 77,195 51,962 80,513 91,148 75,624 33.95%
-
Tax Rate 18.22% 26.08% 26.14% 26.32% 16.27% 11.94% 18.37% -
Total Cost 538,690 553,662 590,532 552,033 537,812 478,146 516,557 2.82%
-
Net Worth 3,113,280 3,064,288 3,053,867 3,058,091 3,076,444 3,143,328 3,118,428 -0.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 85,062 67,906 67,863 68,146 84,750 68,148 67,976 16.07%
Div Payout % 72.46% 95.24% 87.91% 131.15% 105.26% 74.77% 89.89% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,113,280 3,064,288 3,053,867 3,058,091 3,076,444 3,143,328 3,118,428 -0.10%
NOSH 850,623 848,833 848,296 851,836 847,505 851,850 849,707 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.99% 11.49% 11.52% 8.42% 12.86% 15.83% 12.62% -
ROE 3.77% 2.33% 2.53% 1.70% 2.62% 2.90% 2.43% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 77.22 73.69 78.68 70.76 72.82 66.69 69.58 7.17%
EPS 13.80 8.40 9.10 6.10 9.50 10.70 8.90 33.85%
DPS 10.00 8.00 8.00 8.00 10.00 8.00 8.00 15.99%
NAPS 3.66 3.61 3.60 3.59 3.63 3.69 3.67 -0.18%
Adjusted Per Share Value based on latest NOSH - 851,836
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.20 46.85 49.99 45.15 46.23 42.55 44.28 7.25%
EPS 8.79 5.34 5.78 3.89 6.03 6.83 5.66 33.99%
DPS 6.37 5.09 5.08 5.10 6.35 5.10 5.09 16.08%
NAPS 2.3319 2.2952 2.2874 2.2906 2.3044 2.3545 2.3358 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.00 6.56 7.45 7.40 7.67 7.89 6.79 -
P/RPS 9.07 8.90 9.47 10.46 10.53 11.83 9.76 -4.75%
P/EPS 50.72 78.10 81.87 121.31 80.74 73.74 76.29 -23.76%
EY 1.97 1.28 1.22 0.82 1.24 1.36 1.31 31.16%
DY 1.43 1.22 1.07 1.08 1.30 1.01 1.18 13.62%
P/NAPS 1.91 1.82 2.07 2.06 2.11 2.14 1.85 2.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 24/08/11 24/05/11 23/02/11 29/11/10 25/08/10 -
Price 7.37 6.59 7.01 7.47 7.32 7.90 6.95 -
P/RPS 9.54 8.94 8.91 10.56 10.05 11.85 9.99 -3.01%
P/EPS 53.41 78.45 77.03 122.46 77.05 73.83 78.09 -22.31%
EY 1.87 1.27 1.30 0.82 1.30 1.35 1.28 28.66%
DY 1.36 1.21 1.14 1.07 1.37 1.01 1.15 11.79%
P/NAPS 2.01 1.83 1.95 2.08 2.02 2.14 1.89 4.17%

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