[MCEMENT] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 48.56%
YoY- 2.08%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 717,218 728,872 696,963 667,415 591,193 630,893 630,618 2.16%
PBT 103,722 110,036 110,387 104,093 91,429 90,363 66,993 7.55%
Tax -26,323 -28,416 -28,340 -27,210 -16,793 -7,607 -5,342 30.43%
NP 77,399 81,620 82,047 76,883 74,636 82,756 61,651 3.86%
-
NP to SH 77,327 81,439 82,093 77,195 75,624 84,291 61,874 3.78%
-
Tax Rate 25.38% 25.82% 25.67% 26.14% 18.37% 8.42% 7.97% -
Total Cost 639,819 647,252 614,916 590,532 516,557 548,137 568,967 1.97%
-
Net Worth 3,152,368 3,126,877 3,101,386 3,053,867 3,118,428 3,090,670 2,907,230 1.35%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 76,472 67,975 67,975 67,863 67,976 1,277 - -
Div Payout % 98.90% 83.47% 82.80% 87.91% 89.89% 1.52% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,152,368 3,126,877 3,101,386 3,053,867 3,118,428 3,090,670 2,907,230 1.35%
NOSH 849,695 849,695 849,695 848,296 849,707 851,424 847,589 0.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.79% 11.20% 11.77% 11.52% 12.62% 13.12% 9.78% -
ROE 2.45% 2.60% 2.65% 2.53% 2.43% 2.73% 2.13% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 84.41 85.78 82.03 78.68 69.58 74.10 74.40 2.12%
EPS 9.10 9.60 9.70 9.10 8.90 9.90 7.30 3.73%
DPS 9.00 8.00 8.00 8.00 8.00 0.15 0.00 -
NAPS 3.71 3.68 3.65 3.60 3.67 3.63 3.43 1.31%
Adjusted Per Share Value based on latest NOSH - 848,296
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 53.72 54.59 52.20 49.99 44.28 47.26 47.24 2.16%
EPS 5.79 6.10 6.15 5.78 5.66 6.31 4.63 3.79%
DPS 5.73 5.09 5.09 5.08 5.09 0.10 0.00 -
NAPS 2.3612 2.3421 2.323 2.2874 2.3358 2.315 2.1776 1.35%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 9.85 10.18 7.30 7.45 6.79 5.90 4.28 -
P/RPS 11.67 11.87 8.90 9.47 9.76 7.96 5.75 12.51%
P/EPS 108.24 106.21 75.56 81.87 76.29 59.60 58.63 10.75%
EY 0.92 0.94 1.32 1.22 1.31 1.68 1.71 -9.81%
DY 0.91 0.79 1.10 1.07 1.18 0.03 0.00 -
P/NAPS 2.65 2.77 2.00 2.07 1.85 1.63 1.25 13.33%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 02/09/14 27/08/13 28/08/12 24/08/11 25/08/10 27/08/09 26/08/08 -
Price 10.30 9.11 8.60 7.01 6.95 6.30 4.18 -
P/RPS 12.20 10.62 10.48 8.91 9.99 8.50 5.62 13.78%
P/EPS 113.18 95.05 89.01 77.03 78.09 63.64 57.26 12.02%
EY 0.88 1.05 1.12 1.30 1.28 1.57 1.75 -10.82%
DY 0.87 0.88 0.93 1.14 1.15 0.02 0.00 -
P/NAPS 2.78 2.48 2.36 1.95 1.89 1.74 1.22 14.70%

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