[MCEMENT] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 57.38%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 728,872 696,963 667,415 591,193 630,893 630,618 541,491 5.07%
PBT 110,036 110,387 104,093 91,429 90,363 66,993 82,634 4.88%
Tax -28,416 -28,340 -27,210 -16,793 -7,607 -5,342 -14,965 11.26%
NP 81,620 82,047 76,883 74,636 82,756 61,651 67,669 3.17%
-
NP to SH 81,439 82,093 77,195 75,624 84,291 61,874 67,429 3.19%
-
Tax Rate 25.82% 25.67% 26.14% 18.37% 8.42% 7.97% 18.11% -
Total Cost 647,252 614,916 590,532 516,557 548,137 568,967 473,822 5.33%
-
Net Worth 3,126,877 3,101,386 3,053,867 3,118,428 3,090,670 2,907,230 2,804,708 1.82%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 67,975 67,975 67,863 67,976 1,277 - - -
Div Payout % 83.47% 82.80% 87.91% 89.89% 1.52% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,126,877 3,101,386 3,053,867 3,118,428 3,090,670 2,907,230 2,804,708 1.82%
NOSH 849,695 849,695 848,296 849,707 851,424 847,589 2,804,708 -18.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.20% 11.77% 11.52% 12.62% 13.12% 9.78% 12.50% -
ROE 2.60% 2.65% 2.53% 2.43% 2.73% 2.13% 2.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 85.78 82.03 78.68 69.58 74.10 74.40 19.31 28.18%
EPS 9.60 9.70 9.10 8.90 9.90 7.30 4.80 12.23%
DPS 8.00 8.00 8.00 8.00 0.15 0.00 0.00 -
NAPS 3.68 3.65 3.60 3.67 3.63 3.43 1.00 24.22%
Adjusted Per Share Value based on latest NOSH - 849,707
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 54.50 52.11 49.90 44.20 47.17 47.15 40.49 5.07%
EPS 6.09 6.14 5.77 5.65 6.30 4.63 5.04 3.20%
DPS 5.08 5.08 5.07 5.08 0.10 0.00 0.00 -
NAPS 2.3379 2.3188 2.2833 2.3316 2.3108 2.1737 2.097 1.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 10.18 7.30 7.45 6.79 5.90 4.28 5.80 -
P/RPS 11.87 8.90 9.47 9.76 7.96 5.75 30.04 -14.32%
P/EPS 106.21 75.56 81.87 76.29 59.60 58.63 241.25 -12.76%
EY 0.94 1.32 1.22 1.31 1.68 1.71 0.41 14.81%
DY 0.79 1.10 1.07 1.18 0.03 0.00 0.00 -
P/NAPS 2.77 2.00 2.07 1.85 1.63 1.25 5.80 -11.57%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 24/08/11 25/08/10 27/08/09 26/08/08 17/08/07 -
Price 9.11 8.60 7.01 6.95 6.30 4.18 4.37 -
P/RPS 10.62 10.48 8.91 9.99 8.50 5.62 22.63 -11.83%
P/EPS 95.05 89.01 77.03 78.09 63.64 57.26 181.77 -10.23%
EY 1.05 1.12 1.30 1.28 1.57 1.75 0.55 11.36%
DY 0.88 0.93 1.14 1.15 0.02 0.00 0.00 -
P/NAPS 2.48 2.36 1.95 1.89 1.74 1.22 4.37 -9.00%

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