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

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -7.79%
YoY- 36.23%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 696,963 667,415 591,193 630,893 630,618 541,491 537,161 4.43%
PBT 110,387 104,093 91,429 90,363 66,993 82,634 67,970 8.40%
Tax -28,340 -27,210 -16,793 -7,607 -5,342 -14,965 -17,629 8.22%
NP 82,047 76,883 74,636 82,756 61,651 67,669 50,341 8.47%
-
NP to SH 82,093 77,195 75,624 84,291 61,874 67,429 49,969 8.61%
-
Tax Rate 25.67% 26.14% 18.37% 8.42% 7.97% 18.11% 25.94% -
Total Cost 614,916 590,532 516,557 548,137 568,967 473,822 486,820 3.96%
-
Net Worth 3,101,386 3,053,867 3,118,428 3,090,670 2,907,230 2,804,708 3,136,942 -0.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 67,975 67,863 67,976 1,277 - - - -
Div Payout % 82.80% 87.91% 89.89% 1.52% - - - -
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 3,053,867 3,118,428 3,090,670 2,907,230 2,804,708 3,136,942 -0.18%
NOSH 849,695 848,296 849,707 851,424 847,589 2,804,708 2,776,055 -17.89%
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 11.77% 11.52% 12.62% 13.12% 9.78% 12.50% 9.37% -
ROE 2.65% 2.53% 2.43% 2.73% 2.13% 2.40% 1.59% -
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 82.03 78.68 69.58 74.10 74.40 19.31 19.35 27.19%
EPS 9.70 9.10 8.90 9.90 7.30 4.80 1.80 32.37%
DPS 8.00 8.00 8.00 0.15 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 52.10 49.89 44.20 47.16 47.14 40.48 40.16 4.42%
EPS 6.14 5.77 5.65 6.30 4.63 5.04 3.74 8.60%
DPS 5.08 5.07 5.08 0.10 0.00 0.00 0.00 -
NAPS 2.3185 2.283 2.3313 2.3105 2.1734 2.0967 2.3451 -0.18%
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 8.90 9.47 9.76 7.96 5.75 30.04 12.76 -5.82%
P/EPS 75.56 81.87 76.29 59.60 58.63 241.25 137.22 -9.45%
EY 1.32 1.22 1.31 1.68 1.71 0.41 0.73 10.36%
DY 1.10 1.07 1.18 0.03 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 10.48 8.91 9.99 8.50 5.62 22.63 13.80 -4.47%
P/EPS 89.01 77.03 78.09 63.64 57.26 181.77 148.33 -8.15%
EY 1.12 1.30 1.28 1.57 1.75 0.55 0.67 8.93%
DY 0.93 1.14 1.15 0.02 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