[MCEMENT] YoY Cumulative 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- -75.14%
YoY- 47.01%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 644,198 602,771 548,420 609,411 559,607 508,277 476,068 5.16%
PBT 87,114 68,862 57,032 101,096 66,293 58,548 18,851 29.03%
Tax -22,369 -18,124 -9,889 -12,254 -4,787 -12,851 -5,557 26.09%
NP 64,745 50,738 47,143 88,842 61,506 45,697 13,294 30.16%
-
NP to SH 64,818 51,962 48,053 91,409 62,177 45,955 13,371 30.06%
-
Tax Rate 25.68% 26.32% 17.34% 12.12% 7.22% 21.95% 29.48% -
Total Cost 579,453 552,033 501,277 520,569 498,101 462,580 462,774 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 67,975 68,146 67,442 - - - - -
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 2.10% 1.70% 1.50% 2.93% 2.07% 1.60% 0.44% -
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 75.82 70.76 65.05 72.00 65.70 17.71 17.80 27.29%
EPS 7.60 6.10 5.70 10.80 7.30 3.20 0.50 57.32%
DPS 8.00 8.00 8.00 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 48.30 45.20 41.12 45.69 41.96 38.11 35.70 5.16%
EPS 4.86 3.90 3.60 6.85 4.66 3.45 1.00 30.11%
DPS 5.10 5.11 5.06 0.00 0.00 0.00 0.00 -
NAPS 2.3191 2.293 2.4084 2.3354 2.2544 2.1525 2.2658 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 9.50 10.46 9.76 5.58 6.45 32.76 14.89 -7.21%
P/EPS 94.38 121.31 111.40 37.22 58.08 362.32 530.00 -24.97%
EY 1.06 0.82 0.90 2.69 1.72 0.28 0.19 33.14%
DY 1.11 1.08 1.26 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 9.33 10.56 9.99 6.67 6.91 34.06 14.44 -7.01%
P/EPS 92.68 122.46 114.04 44.44 62.19 376.69 514.00 -24.81%
EY 1.08 0.82 0.88 2.25 1.61 0.27 0.19 33.55%
DY 1.13 1.07 1.23 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