[MCEMENT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.11%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,740,062 2,552,564 2,324,888 2,483,106 2,530,771 2,173,532 2,077,893 4.71%
PBT 469,752 414,647 345,397 441,914 397,772 318,135 211,968 14.16%
Tax -120,262 -97,000 -54,301 -35,699 -29,553 -33,443 -38,635 20.81%
NP 349,490 317,647 291,096 406,215 368,219 284,692 173,333 12.38%
-
NP to SH 349,003 317,845 295,338 412,228 367,685 288,148 174,661 12.21%
-
Tax Rate 25.60% 23.39% 15.72% 8.08% 7.43% 10.51% 18.23% -
Total Cost 2,390,572 2,234,917 2,033,792 2,076,891 2,162,552 1,888,840 1,904,560 3.85%
-
Net Worth 3,180,186 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 1.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 314,764 288,979 288,318 450,818 254,684 247,066 - -
Div Payout % 90.19% 90.92% 97.62% 109.36% 69.27% 85.74% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,180,186 3,113,280 3,076,444 3,188,746 3,037,840 4,261,900 2,845,884 1.86%
NOSH 849,695 850,623 847,505 848,070 850,935 856,359 2,845,884 -18.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.75% 12.44% 12.52% 16.36% 14.55% 13.10% 8.34% -
ROE 10.97% 10.21% 9.60% 12.93% 12.10% 6.76% 6.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 321.38 300.08 274.32 292.79 297.41 175.95 73.01 27.98%
EPS 40.93 37.37 34.85 48.61 43.21 23.33 6.14 37.14%
DPS 37.00 34.00 34.00 53.00 30.00 20.00 0.00 -
NAPS 3.73 3.66 3.63 3.76 3.57 3.45 1.00 24.50%
Adjusted Per Share Value based on latest NOSH - 848,070
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 205.45 191.39 174.32 186.19 189.76 162.97 155.80 4.71%
EPS 26.17 23.83 22.14 30.91 27.57 21.61 13.10 12.21%
DPS 23.60 21.67 21.62 33.80 19.10 18.53 0.00 -
NAPS 2.3845 2.3344 2.3067 2.3909 2.2778 3.1956 2.1339 1.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.62 7.00 7.67 6.25 3.94 5.85 4.60 -
P/RPS 2.99 2.33 2.80 2.13 1.32 3.32 6.30 -11.67%
P/EPS 23.50 18.73 22.01 12.86 9.12 25.08 74.95 -17.56%
EY 4.26 5.34 4.54 7.78 10.97 3.99 1.33 21.38%
DY 3.85 4.86 4.43 8.48 7.61 3.42 0.00 -
P/NAPS 2.58 1.91 2.11 1.66 1.10 1.70 4.60 -9.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 25/02/10 18/02/09 27/02/08 16/02/07 -
Price 9.19 7.37 7.32 6.30 3.86 5.60 5.67 -
P/RPS 2.86 2.46 2.67 2.15 1.30 3.18 7.77 -15.33%
P/EPS 22.45 19.72 21.01 12.96 8.93 24.01 92.39 -20.98%
EY 4.45 5.07 4.76 7.72 11.19 4.17 1.08 26.58%
DY 4.03 4.61 4.64 8.41 7.77 3.57 0.00 -
P/NAPS 2.46 2.01 2.02 1.68 1.08 1.62 5.67 -12.98%

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