[MCEMENT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.04%
YoY- 17.74%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,733,221 2,527,617 2,276,938 2,478,164 2,519,177 2,174,736 2,099,008 4.49%
PBT 441,144 360,225 334,137 423,908 357,794 328,056 184,917 15.57%
Tax -116,668 -94,244 -51,838 -39,434 -26,521 -64,200 -49,205 15.46%
NP 324,476 265,981 282,298 384,473 331,273 263,856 135,712 15.62%
-
NP to SH 324,377 267,278 286,433 390,201 331,405 265,446 134,350 15.80%
-
Tax Rate 26.45% 26.16% 15.51% 9.30% 7.41% 19.57% 26.61% -
Total Cost 2,408,745 2,261,636 1,994,640 2,093,690 2,187,904 1,910,880 1,963,296 3.46%
-
Net Worth 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 2,841,157 3,190,828 -0.29%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 271,902 271,808 181,143 3,402 169,661 - - -
Div Payout % 83.82% 101.69% 63.24% 0.87% 51.19% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 2,841,157 3,190,828 -0.29%
NOSH 849,695 849,402 849,110 850,729 848,307 2,841,157 2,798,972 -18.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.87% 10.52% 12.40% 15.51% 13.15% 12.13% 6.47% -
ROE 10.35% 8.72% 9.14% 12.17% 10.91% 9.34% 4.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 321.67 297.58 268.16 291.30 296.97 76.54 74.99 27.43%
EPS 38.13 31.47 33.73 45.87 39.07 18.80 4.80 41.21%
DPS 32.00 32.00 21.33 0.40 20.00 0.00 0.00 -
NAPS 3.69 3.61 3.69 3.77 3.58 1.00 1.14 21.60%
Adjusted Per Share Value based on latest NOSH - 853,656
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 205.10 189.67 170.86 185.96 189.04 163.19 157.51 4.49%
EPS 24.34 20.06 21.49 29.28 24.87 19.92 10.08 15.81%
DPS 20.40 20.40 13.59 0.26 12.73 0.00 0.00 -
NAPS 2.3528 2.301 2.3512 2.4067 2.2789 2.132 2.3944 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 8.90 6.56 7.89 6.27 3.68 6.00 2.90 -
P/RPS 2.77 2.20 2.94 2.15 1.24 7.84 3.87 -5.41%
P/EPS 23.31 20.85 23.39 13.67 9.42 64.22 60.42 -14.66%
EY 4.29 4.80 4.28 7.32 10.62 1.56 1.66 17.12%
DY 3.60 4.88 2.70 0.06 5.43 0.00 0.00 -
P/NAPS 2.41 1.82 2.14 1.66 1.03 6.00 2.54 -0.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 29/11/10 19/11/09 14/11/08 29/11/07 22/11/06 -
Price 9.62 6.59 7.90 6.20 3.06 5.40 3.63 -
P/RPS 2.99 2.21 2.95 2.13 1.03 7.05 4.84 -7.70%
P/EPS 25.20 20.94 23.42 13.52 7.83 57.80 75.63 -16.72%
EY 3.97 4.77 4.27 7.40 12.77 1.73 1.32 20.12%
DY 3.33 4.86 2.70 0.06 6.54 0.00 0.00 -
P/NAPS 2.61 1.83 2.14 1.64 0.85 5.40 3.18 -3.23%

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