[MCEMENT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.95%
YoY- 27.6%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,552,564 2,324,888 2,483,106 2,530,771 2,173,532 2,077,893 1,866,668 5.35%
PBT 414,647 345,397 441,914 397,772 318,134 211,968 29,345 55.45%
Tax -97,000 -54,299 -35,699 -31,554 -33,443 -38,635 1,956 -
NP 317,647 291,098 406,215 366,218 284,691 173,333 31,301 47.11%
-
NP to SH 317,845 295,340 412,228 367,684 288,147 174,661 29,792 48.34%
-
Tax Rate 23.39% 15.72% 8.08% 7.93% 10.51% 18.23% -6.67% -
Total Cost 2,234,917 2,033,790 2,076,891 2,164,553 1,888,841 1,904,560 1,835,367 3.33%
-
Net Worth 3,110,461 3,080,701 3,195,829 3,031,482 4,224,840 3,297,814 3,306,912 -1.01%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 288,949 288,550 322,982 254,746 247,066 84,559 59,584 30.08%
Div Payout % 90.91% 97.70% 78.35% 69.28% 85.74% 48.41% 200.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,110,461 3,080,701 3,195,829 3,031,482 4,224,840 3,297,814 3,306,912 -1.01%
NOSH 849,852 848,678 849,954 849,154 856,359 2,818,645 2,979,200 -18.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.44% 12.52% 16.36% 14.47% 13.10% 8.34% 1.68% -
ROE 10.22% 9.59% 12.90% 12.13% 6.82% 5.30% 0.90% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 300.35 273.94 292.15 298.03 175.95 73.72 62.66 29.83%
EPS 37.40 34.80 48.50 43.30 21.00 12.30 1.00 82.82%
DPS 34.00 34.00 38.00 30.00 20.00 3.00 2.00 60.31%
NAPS 3.66 3.63 3.76 3.57 3.42 1.17 1.11 21.98%
Adjusted Per Share Value based on latest NOSH - 850,935
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 191.50 174.42 186.29 189.87 163.07 155.89 140.05 5.35%
EPS 23.85 22.16 30.93 27.59 21.62 13.10 2.24 48.29%
DPS 21.68 21.65 24.23 19.11 18.54 6.34 4.47 30.08%
NAPS 2.3336 2.3113 2.3976 2.2743 3.1697 2.4742 2.481 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.00 7.67 6.25 3.94 5.85 4.60 2.05 -
P/RPS 2.33 2.80 2.14 1.32 3.32 6.24 3.27 -5.48%
P/EPS 18.72 22.04 12.89 9.10 25.08 74.23 205.00 -32.88%
EY 5.34 4.54 7.76 10.99 3.99 1.35 0.49 48.87%
DY 4.86 4.43 6.08 7.61 3.42 0.65 0.98 30.57%
P/NAPS 1.91 2.11 1.66 1.10 1.71 3.93 1.85 0.53%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 18/02/09 27/02/08 16/02/07 23/02/06 -
Price 7.37 7.32 6.30 3.86 5.60 5.67 2.52 -
P/RPS 2.45 2.67 2.16 1.30 3.18 7.69 4.02 -7.91%
P/EPS 19.71 21.03 12.99 8.91 24.01 91.50 252.00 -34.59%
EY 5.07 4.75 7.70 11.22 4.17 1.09 0.40 52.66%
DY 4.61 4.64 6.03 7.77 3.57 0.53 0.79 34.15%
P/NAPS 2.01 2.02 1.68 1.08 1.64 4.85 2.27 -2.00%

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