[MCEMENT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 92.21%
YoY- 41.64%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,341,161 1,270,186 1,139,613 1,240,304 1,190,225 1,049,768 1,013,229 4.77%
PBT 197,501 172,955 148,461 191,459 133,286 141,182 86,821 14.66%
Tax -50,709 -45,334 -26,682 -19,861 -10,129 -27,816 -23,186 13.91%
NP 146,792 127,621 121,779 171,598 123,157 113,366 63,635 14.93%
-
NP to SH 146,911 129,157 123,677 175,700 124,051 113,384 63,340 15.03%
-
Tax Rate 25.68% 26.21% 17.97% 10.37% 7.60% 19.70% 26.71% -
Total Cost 1,194,369 1,142,565 1,017,834 1,068,706 1,067,068 936,402 949,594 3.89%
-
Net Worth 3,101,386 3,058,981 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 -0.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 152,945 135,954 135,536 2,546 - - - -
Div Payout % 104.11% 105.26% 109.59% 1.45% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,101,386 3,058,981 3,108,867 3,081,115 2,914,348 2,831,125 3,253,372 -0.79%
NOSH 849,695 849,717 847,102 848,792 849,664 2,831,125 2,879,090 -18.38%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.95% 10.05% 10.69% 13.84% 10.35% 10.80% 6.28% -
ROE 4.74% 4.22% 3.98% 5.70% 4.26% 4.00% 1.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 157.84 149.48 134.53 146.13 140.08 37.08 35.19 28.39%
EPS 17.30 15.20 14.60 20.70 14.60 8.00 2.20 40.97%
DPS 18.00 16.00 16.00 0.30 0.00 0.00 0.00 -
NAPS 3.65 3.60 3.67 3.63 3.43 1.00 1.13 21.56%
Adjusted Per Share Value based on latest NOSH - 851,424
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 100.28 94.97 85.21 92.73 88.99 78.49 75.76 4.77%
EPS 10.98 9.66 9.25 13.14 9.28 8.48 4.74 15.01%
DPS 11.44 10.17 10.13 0.19 0.00 0.00 0.00 -
NAPS 2.3188 2.2871 2.3244 2.3037 2.179 2.1168 2.4325 -0.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.30 7.45 6.79 5.90 4.28 5.80 2.47 -
P/RPS 4.62 4.98 5.05 4.04 3.06 15.64 7.02 -6.72%
P/EPS 42.22 49.01 46.51 28.50 29.32 144.82 112.27 -15.02%
EY 2.37 2.04 2.15 3.51 3.41 0.69 0.89 17.71%
DY 2.47 2.15 2.36 0.05 0.00 0.00 0.00 -
P/NAPS 2.00 2.07 1.85 1.63 1.25 5.80 2.19 -1.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 27/08/09 26/08/08 17/08/07 23/08/06 -
Price 8.60 7.01 6.95 6.30 4.18 4.37 2.67 -
P/RPS 5.45 4.69 5.17 4.31 2.98 11.79 7.59 -5.36%
P/EPS 49.74 46.12 47.60 30.43 28.63 109.12 121.36 -13.80%
EY 2.01 2.17 2.10 3.29 3.49 0.92 0.82 16.10%
DY 2.09 2.28 2.30 0.05 0.00 0.00 0.00 -
P/NAPS 2.36 1.95 1.89 1.74 1.22 4.37 2.36 0.00%

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