[MCEMENT] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.63%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 664,632 728,013 708,755 625,527 568,091 618,319 699,158 -0.84%
PBT 73,899 161,414 133,357 97,214 102,142 126,472 135,060 -9.55%
Tax -18,755 -41,123 -36,792 -25,349 -12,197 -9,715 -9,762 11.49%
NP 55,144 120,291 96,565 71,865 89,945 116,757 125,298 -12.77%
-
NP to SH 54,806 120,222 96,372 71,302 91,148 116,951 124,503 -12.77%
-
Tax Rate 25.38% 25.48% 27.59% 26.08% 11.94% 7.68% 7.23% -
Total Cost 609,488 607,722 612,190 553,662 478,146 501,562 573,860 1.00%
-
Net Worth 3,126,877 3,177,859 3,135,374 3,064,288 3,143,328 3,218,286 3,032,113 0.51%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 67,975 67,975 67,975 67,906 68,148 - 127,043 -9.89%
Div Payout % 124.03% 56.54% 70.53% 95.24% 74.77% - 102.04% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,126,877 3,177,859 3,135,374 3,064,288 3,143,328 3,218,286 3,032,113 0.51%
NOSH 849,695 849,695 849,695 848,833 851,850 853,656 846,959 0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.30% 16.52% 13.62% 11.49% 15.83% 18.88% 17.92% -
ROE 1.75% 3.78% 3.07% 2.33% 2.90% 3.63% 4.11% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 78.22 85.68 83.41 73.69 66.69 72.43 82.55 -0.89%
EPS 6.50 14.20 11.30 8.40 10.70 13.70 14.70 -12.71%
DPS 8.00 8.00 8.00 8.00 8.00 0.00 15.00 -9.94%
NAPS 3.68 3.74 3.69 3.61 3.69 3.77 3.58 0.46%
Adjusted Per Share Value based on latest NOSH - 848,833
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.69 54.43 52.99 46.77 42.48 46.23 52.27 -0.83%
EPS 4.10 8.99 7.21 5.33 6.81 8.74 9.31 -12.76%
DPS 5.08 5.08 5.08 5.08 5.10 0.00 9.50 -9.90%
NAPS 2.3379 2.376 2.3443 2.2911 2.3502 2.4063 2.2671 0.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 10.30 9.42 8.90 6.56 7.89 6.27 3.68 -
P/RPS 13.17 10.99 10.67 8.90 11.83 8.66 4.46 19.76%
P/EPS 159.69 66.58 78.47 78.10 73.74 45.77 25.03 36.16%
EY 0.63 1.50 1.27 1.28 1.36 2.19 3.99 -26.47%
DY 0.78 0.85 0.90 1.22 1.01 0.00 4.08 -24.09%
P/NAPS 2.80 2.52 2.41 1.82 2.14 1.66 1.03 18.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 22/11/12 22/11/11 29/11/10 19/11/09 14/11/08 -
Price 10.14 9.85 9.62 6.59 7.90 6.20 3.06 -
P/RPS 12.96 11.50 11.53 8.94 11.85 8.56 3.71 23.16%
P/EPS 157.21 69.62 84.82 78.45 73.83 45.26 20.82 40.04%
EY 0.64 1.44 1.18 1.27 1.35 2.21 4.80 -28.51%
DY 0.79 0.81 0.83 1.21 1.01 0.00 4.90 -26.21%
P/NAPS 2.76 2.63 2.61 1.83 2.14 1.64 0.85 21.67%

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