[MCEMENT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.67%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 750,574 690,146 656,851 617,184 624,483 641,388 542,480 5.55%
PBT 170,071 138,894 144,478 94,794 123,983 129,426 72,093 15.36%
Tax -59,304 -32,761 -26,317 -15,422 -6,123 -9,662 14,707 -
NP 110,767 106,133 118,161 79,372 117,860 119,764 86,800 4.14%
-
NP to SH 110,665 105,722 117,386 80,513 119,577 119,131 89,063 3.68%
-
Tax Rate 34.87% 23.59% 18.22% 16.27% 4.94% 7.47% -20.40% -
Total Cost 639,807 584,013 538,690 537,812 506,623 521,624 455,680 5.81%
-
Net Worth 3,211,847 3,169,362 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 -4.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 144,448 110,460 85,062 84,750 195,056 127,640 247,066 -8.54%
Div Payout % 130.53% 104.48% 72.46% 105.26% 163.12% 107.14% 277.41% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,211,847 3,169,362 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 -4.60%
NOSH 849,695 849,695 850,623 847,505 848,070 850,935 856,359 -0.13%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.76% 15.38% 17.99% 12.86% 18.87% 18.67% 16.00% -
ROE 3.45% 3.34% 3.77% 2.62% 3.75% 3.92% 2.09% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 88.33 81.22 77.22 72.82 73.64 75.37 43.91 12.34%
EPS 13.00 12.40 13.80 9.50 14.10 14.00 7.30 10.08%
DPS 17.00 13.00 10.00 10.00 23.00 15.00 20.00 -2.66%
NAPS 3.78 3.73 3.66 3.63 3.76 3.57 3.45 1.53%
Adjusted Per Share Value based on latest NOSH - 847,505
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.11 51.59 49.10 46.14 46.69 47.95 40.55 5.55%
EPS 8.27 7.90 8.78 6.02 8.94 8.91 6.66 3.67%
DPS 10.80 8.26 6.36 6.34 14.58 9.54 18.47 -8.54%
NAPS 2.4011 2.3694 2.3274 2.2999 2.3838 2.271 3.1861 -4.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 8.57 9.62 7.00 7.67 6.25 3.94 5.85 -
P/RPS 9.70 11.84 9.07 10.53 8.49 5.23 13.32 -5.14%
P/EPS 65.80 77.32 50.72 80.74 44.33 28.14 81.14 -3.42%
EY 1.52 1.29 1.97 1.24 2.26 3.55 1.23 3.58%
DY 1.98 1.35 1.43 1.30 3.68 3.81 3.42 -8.69%
P/NAPS 2.27 2.58 1.91 2.11 1.66 1.10 1.70 4.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 20/02/13 22/02/12 23/02/11 25/02/10 18/02/09 27/02/08 -
Price 8.54 9.19 7.37 7.32 6.30 3.86 5.60 -
P/RPS 9.67 11.31 9.54 10.05 8.56 5.12 12.75 -4.49%
P/EPS 65.57 73.86 53.41 77.05 44.68 27.57 77.67 -2.78%
EY 1.53 1.35 1.87 1.30 2.24 3.63 1.29 2.88%
DY 1.99 1.41 1.36 1.37 3.65 3.89 3.57 -9.27%
P/NAPS 2.26 2.46 2.01 2.02 1.68 1.08 1.62 5.70%

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