[MCEMENT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.8%
YoY- 21.97%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,706,767 2,512,897 2,332,187 2,500,011 2,431,863 2,134,689 2,081,632 4.46%
PBT 475,336 364,963 374,586 447,357 340,439 319,322 194,270 16.06%
Tax -113,818 -86,105 -45,002 -39,238 -5,184 -49,881 -54,687 12.98%
NP 361,518 278,858 329,584 408,119 335,255 269,441 139,583 17.17%
-
NP to SH 360,667 280,972 334,402 411,782 337,617 272,983 138,041 17.34%
-
Tax Rate 23.94% 23.59% 12.01% 8.77% 1.52% 15.62% 28.15% -
Total Cost 2,345,249 2,234,039 2,002,603 2,091,892 2,096,608 1,865,248 1,942,049 3.19%
-
Net Worth 3,135,374 3,064,288 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 -0.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 288,989 288,667 398,623 128,917 248,338 - - -
Div Payout % 80.13% 102.74% 119.20% 31.31% 73.56% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,135,374 3,064,288 3,143,328 3,218,286 3,032,113 2,854,533 3,281,709 -0.75%
NOSH 849,695 848,833 851,850 853,656 846,959 2,854,533 2,878,692 -18.38%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.36% 11.10% 14.13% 16.32% 13.79% 12.62% 6.71% -
ROE 11.50% 9.17% 10.64% 12.80% 11.13% 9.56% 4.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 318.56 296.04 273.78 292.86 287.13 74.78 72.31 28.00%
EPS 42.45 33.10 39.26 48.24 39.86 9.56 4.80 43.75%
DPS 34.00 34.00 47.00 15.15 29.32 0.00 0.00 -
NAPS 3.69 3.61 3.69 3.77 3.58 1.00 1.14 21.60%
Adjusted Per Share Value based on latest NOSH - 853,656
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 202.35 187.86 174.35 186.90 181.80 159.59 155.62 4.46%
EPS 26.96 21.00 25.00 30.78 25.24 20.41 10.32 17.33%
DPS 21.60 21.58 29.80 9.64 18.57 0.00 0.00 -
NAPS 2.3439 2.2908 2.3499 2.4059 2.2667 2.134 2.4533 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 8.90 6.56 7.89 6.27 3.68 6.00 2.90 -
P/RPS 2.79 2.22 2.88 2.14 1.28 8.02 4.01 -5.86%
P/EPS 20.97 19.82 20.10 13.00 9.23 62.74 60.48 -16.16%
EY 4.77 5.05 4.98 7.69 10.83 1.59 1.65 19.33%
DY 3.82 5.18 5.96 2.42 7.97 0.00 0.00 -
P/NAPS 2.41 1.82 2.14 1.66 1.03 6.00 2.54 -0.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 29/11/10 19/11/09 14/11/08 29/11/07 22/11/06 -
Price 9.62 6.59 7.90 6.20 3.06 5.40 3.63 -
P/RPS 3.02 2.23 2.89 2.12 1.07 7.22 5.02 -8.11%
P/EPS 22.66 19.91 20.12 12.85 7.68 56.47 75.70 -18.19%
EY 4.41 5.02 4.97 7.78 13.03 1.77 1.32 22.24%
DY 3.53 5.16 5.95 2.44 9.58 0.00 0.00 -
P/NAPS 2.61 1.83 2.14 1.64 0.85 5.40 3.18 -3.23%

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