[MCEMENT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.56%
YoY- 47.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,576,792 2,411,084 2,193,680 2,437,644 2,238,428 2,033,108 1,904,272 5.16%
PBT 348,456 275,448 228,128 404,384 265,172 234,192 75,404 29.03%
Tax -89,476 -72,496 -39,556 -49,016 -19,148 -51,404 -22,228 26.09%
NP 258,980 202,952 188,572 355,368 246,024 182,788 53,176 30.16%
-
NP to SH 259,272 207,848 192,212 365,636 248,708 183,820 53,484 30.06%
-
Tax Rate 25.68% 26.32% 17.34% 12.12% 7.22% 21.95% 29.48% -
Total Cost 2,317,812 2,208,132 2,005,108 2,082,276 1,992,404 1,850,320 1,851,096 3.81%
-
Net Worth 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 0.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 271,902 272,587 269,771 - - - - -
Div Payout % 104.87% 131.15% 140.35% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 0.38%
NOSH 849,695 851,836 843,035 846,379 851,739 2,870,749 2,674,200 -17.37%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.05% 8.42% 8.60% 14.58% 10.99% 8.99% 2.79% -
ROE 8.38% 6.80% 5.98% 11.74% 8.27% 6.40% 1.77% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 303.26 283.05 260.21 288.01 262.81 70.82 71.21 27.28%
EPS 30.40 24.40 22.80 43.20 29.20 12.80 2.00 57.32%
DPS 32.00 32.00 32.00 0.00 0.00 0.00 0.00 -
NAPS 3.64 3.59 3.81 3.68 3.53 1.00 1.13 21.50%
Adjusted Per Share Value based on latest NOSH - 846,379
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 192.64 180.25 164.00 182.23 167.34 151.99 142.36 5.16%
EPS 19.38 15.54 14.37 27.33 18.59 13.74 4.00 30.05%
DPS 20.33 20.38 20.17 0.00 0.00 0.00 0.00 -
NAPS 2.3122 2.2862 2.4012 2.3285 2.2477 2.1461 2.2591 0.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.20 7.40 6.35 4.02 4.24 5.80 2.65 -
P/RPS 2.37 2.61 2.44 1.40 1.61 8.19 3.72 -7.23%
P/EPS 23.60 30.33 27.85 9.31 14.52 90.58 132.50 -24.97%
EY 4.24 3.30 3.59 10.75 6.89 1.10 0.75 33.43%
DY 4.44 4.32 5.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.06 1.67 1.09 1.20 5.80 2.35 -2.81%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 24/05/11 26/05/10 27/05/09 15/05/08 25/05/07 18/05/06 -
Price 7.07 7.47 6.50 4.80 4.54 6.03 2.57 -
P/RPS 2.33 2.64 2.50 1.67 1.73 8.51 3.61 -7.03%
P/EPS 23.17 30.61 28.51 11.11 15.55 94.17 128.50 -24.81%
EY 4.32 3.27 3.51 9.00 6.43 1.06 0.78 32.97%
DY 4.53 4.28 4.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.08 1.71 1.30 1.29 6.03 2.27 -2.58%

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