[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 73.7%
YoY- -26.59%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,101,826 2,049,916 1,895,713 1,707,704 1,858,623 1,889,383 1,631,052 4.31%
PBT 344,819 330,858 270,169 250,603 317,931 268,346 246,042 5.78%
Tax -88,468 -87,501 -70,683 -38,879 -29,576 -19,891 -48,150 10.66%
NP 256,351 243,357 199,486 211,724 288,355 248,455 197,892 4.40%
-
NP to SH 255,965 243,283 200,459 214,825 292,651 248,554 199,085 4.27%
-
Tax Rate 25.66% 26.45% 26.16% 15.51% 9.30% 7.41% 19.57% -
Total Cost 1,845,475 1,806,559 1,696,227 1,495,980 1,570,268 1,640,928 1,433,160 4.30%
-
Net Worth 3,177,859 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 2,841,157 1.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 67,975 203,926 203,856 135,857 2,552 127,246 - -
Div Payout % 26.56% 83.82% 101.69% 63.24% 0.87% 51.19% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,177,859 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 2,841,157 1.88%
NOSH 849,695 849,695 849,402 849,110 850,729 848,307 2,841,157 -18.20%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.20% 11.87% 10.52% 12.40% 15.51% 13.15% 12.13% -
ROE 8.05% 7.76% 6.54% 6.86% 9.12% 8.18% 7.01% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 247.36 241.25 223.18 201.12 218.47 222.72 57.41 27.53%
EPS 30.10 28.60 23.60 25.30 34.40 29.30 14.10 13.45%
DPS 8.00 24.00 24.00 16.00 0.30 15.00 0.00 -
NAPS 3.74 3.69 3.61 3.69 3.77 3.58 1.00 24.56%
Adjusted Per Share Value based on latest NOSH - 851,850
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 157.15 153.27 141.74 127.68 138.97 141.27 121.95 4.31%
EPS 19.14 18.19 14.99 16.06 21.88 18.58 14.89 4.26%
DPS 5.08 15.25 15.24 10.16 0.19 9.51 0.00 -
NAPS 2.376 2.3443 2.2927 2.3427 2.398 2.2707 2.1243 1.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 9.42 8.90 6.56 7.89 6.27 3.68 6.00 -
P/RPS 3.81 3.69 2.94 3.92 2.87 1.65 10.45 -15.46%
P/EPS 31.27 31.08 27.80 31.19 18.23 12.56 85.63 -15.44%
EY 3.20 3.22 3.60 3.21 5.49 7.96 1.17 18.23%
DY 0.85 2.70 3.66 2.03 0.05 4.08 0.00 -
P/NAPS 2.52 2.41 1.82 2.14 1.66 1.03 6.00 -13.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 22/11/11 29/11/10 19/11/09 14/11/08 29/11/07 -
Price 9.85 9.62 6.59 7.90 6.20 3.06 5.40 -
P/RPS 3.98 3.99 2.95 3.93 2.84 1.37 9.41 -13.34%
P/EPS 32.70 33.60 27.92 31.23 18.02 10.44 77.06 -13.30%
EY 3.06 2.98 3.58 3.20 5.55 9.58 1.30 15.32%
DY 0.81 2.49 3.64 2.03 0.05 4.90 0.00 -
P/NAPS 2.63 2.61 1.83 2.14 1.64 0.85 5.40 -11.28%

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