[MCEMENT] YoY TTM 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- -2.35%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,772,714 2,623,539 2,455,461 2,382,415 2,580,850 2,313,989 2,114,432 4.61%
PBT 455,656 439,193 369,891 398,916 455,945 310,239 266,329 9.35%
Tax -116,898 -102,375 -72,953 -42,520 -39,285 -15,756 -43,265 17.99%
NP 338,758 336,818 296,938 356,396 416,660 294,483 223,064 7.20%
-
NP to SH 337,837 335,597 300,818 360,205 419,334 298,815 224,705 7.02%
-
Tax Rate 25.65% 23.31% 19.72% 10.66% 8.62% 5.08% 16.24% -
Total Cost 2,433,956 2,286,721 2,158,523 2,026,019 2,164,190 2,019,506 1,891,368 4.28%
-
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 314,387 288,920 288,909 458,524 255,961 248,338 - -
Div Payout % 93.06% 86.09% 96.04% 127.30% 61.04% 83.11% - -
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 12.22% 12.84% 12.09% 14.96% 16.14% 12.73% 10.55% -
ROE 10.80% 10.82% 9.85% 11.55% 13.57% 10.28% 8.01% -
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 326.32 308.76 289.46 280.38 303.12 273.01 75.39 27.63%
EPS 39.76 39.50 35.46 42.39 49.25 35.25 8.01 30.57%
DPS 37.00 34.00 34.00 54.00 30.15 29.30 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 207.28 196.13 183.57 178.10 192.94 172.99 158.07 4.61%
EPS 25.26 25.09 22.49 26.93 31.35 22.34 16.80 7.02%
DPS 23.50 21.60 21.60 34.28 19.14 18.57 0.00 -
NAPS 2.3376 2.3185 2.283 2.3313 2.3105 2.1734 2.0967 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 3.12 2.36 2.57 2.42 1.95 1.57 7.69 -13.94%
P/EPS 25.60 18.48 21.01 16.02 11.98 12.14 72.39 -15.89%
EY 3.91 5.41 4.76 6.24 8.35 8.24 1.38 18.93%
DY 3.63 4.66 4.56 7.95 5.11 6.85 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 2.79 2.79 2.42 2.48 2.08 1.53 5.80 -11.47%
P/EPS 22.91 21.77 19.77 16.39 12.79 11.86 54.55 -13.45%
EY 4.36 4.59 5.06 6.10 7.82 8.43 1.83 15.55%
DY 4.06 3.95 4.85 7.77 4.79 7.01 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