[MCEMENT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.31%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 656,851 617,184 624,483 641,388 542,480 503,637 507,376 4.39%
PBT 144,478 94,794 123,983 129,426 72,093 73,280 55,582 17.25%
Tax -26,317 -15,422 -6,123 -9,662 14,707 -1,731 -17,783 6.74%
NP 118,161 79,372 117,860 119,764 86,800 71,549 37,799 20.90%
-
NP to SH 117,386 80,513 119,577 119,131 89,063 73,898 37,278 21.05%
-
Tax Rate 18.22% 16.27% 4.94% 7.47% -20.40% 2.36% 31.99% -
Total Cost 538,690 537,812 506,623 521,624 455,680 432,088 469,577 2.31%
-
Net Worth 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 3,154,292 -0.21%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 85,062 84,750 195,056 127,640 247,066 - - -
Div Payout % 72.46% 105.26% 163.12% 107.14% 277.41% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 3,154,292 -0.21%
NOSH 850,623 847,505 848,070 850,935 856,359 2,845,884 2,867,538 -18.32%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.99% 12.86% 18.87% 18.67% 16.00% 14.21% 7.45% -
ROE 3.77% 2.62% 3.75% 3.92% 2.09% 2.60% 1.18% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 77.22 72.82 73.64 75.37 43.91 17.70 17.69 27.82%
EPS 13.80 9.50 14.10 14.00 7.30 5.20 1.30 48.22%
DPS 10.00 10.00 23.00 15.00 20.00 0.00 0.00 -
NAPS 3.66 3.63 3.76 3.57 3.45 1.00 1.10 22.17%
Adjusted Per Share Value based on latest NOSH - 850,935
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.20 46.23 46.78 48.04 40.63 37.72 38.00 4.39%
EPS 8.79 6.03 8.96 8.92 6.67 5.54 2.79 21.06%
DPS 6.37 6.35 14.61 9.56 18.51 0.00 0.00 -
NAPS 2.3319 2.3044 2.3885 2.2754 3.1923 2.1317 2.3627 -0.21%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.00 7.67 6.25 3.94 5.85 4.60 2.05 -
P/RPS 9.07 10.53 8.49 5.23 13.32 25.99 11.59 -4.00%
P/EPS 50.72 80.74 44.33 28.14 81.14 177.15 157.69 -17.21%
EY 1.97 1.24 2.26 3.55 1.23 0.56 0.63 20.91%
DY 1.43 1.30 3.68 3.81 3.42 0.00 0.00 -
P/NAPS 1.91 2.11 1.66 1.10 1.70 4.60 1.86 0.44%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 25/02/10 18/02/09 27/02/08 16/02/07 23/02/06 -
Price 7.37 7.32 6.30 3.86 5.60 5.67 2.52 -
P/RPS 9.54 10.05 8.56 5.12 12.75 32.04 14.24 -6.45%
P/EPS 53.41 77.05 44.68 27.57 77.67 218.36 193.85 -19.32%
EY 1.87 1.30 2.24 3.63 1.29 0.46 0.52 23.76%
DY 1.36 1.37 3.65 3.89 3.57 0.00 0.00 -
P/NAPS 2.01 2.02 1.68 1.08 1.62 5.67 2.29 -2.14%

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