[MCEMENT] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.63%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,379,239 2,422,115 2,580,575 2,224,862 2,110,102 1,924,583 1,751,108 5.23%
PBT 357,227 397,850 432,575 325,880 251,665 69,703 59,996 34.61%
Tax -62,536 -33,334 -37,020 -25,379 -45,929 -11,675 -8,527 39.36%
NP 294,691 364,516 395,555 300,501 205,736 58,028 51,469 33.73%
-
NP to SH 299,247 368,872 396,917 304,370 207,245 56,985 51,080 34.24%
-
Tax Rate 17.51% 8.38% 8.56% 7.79% 18.25% 16.75% 14.21% -
Total Cost 2,084,548 2,057,599 2,185,020 1,924,361 1,904,366 1,866,555 1,699,639 3.45%
-
Net Worth 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 1,935,079 7.92%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 289,022 518,261 254,684 247,066 - - - -
Div Payout % 96.58% 140.50% 64.17% 81.17% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 3,021,845 1,935,079 7.92%
NOSH 851,836 843,035 846,379 851,739 2,870,749 2,674,200 2,764,400 -17.80%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.39% 15.05% 15.33% 13.51% 9.75% 3.02% 2.94% -
ROE 9.79% 11.48% 12.74% 10.12% 7.22% 1.89% 2.64% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 279.31 287.31 304.90 261.21 73.50 71.97 63.34 28.04%
EPS 35.13 43.76 46.90 35.74 7.22 2.13 1.85 63.30%
DPS 34.00 61.00 30.00 29.01 0.00 0.00 0.00 -
NAPS 3.59 3.81 3.68 3.53 1.00 1.13 0.70 31.30%
Adjusted Per Share Value based on latest NOSH - 851,739
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 178.40 181.61 193.49 166.82 158.22 144.31 131.30 5.23%
EPS 22.44 27.66 29.76 22.82 15.54 4.27 3.83 34.24%
DPS 21.67 38.86 19.10 18.53 0.00 0.00 0.00 -
NAPS 2.293 2.4084 2.3354 2.2544 2.1525 2.2658 1.4509 7.92%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 7.40 6.35 4.02 4.24 5.80 2.65 2.43 -
P/RPS 2.65 2.21 1.32 1.62 7.89 3.68 3.84 -5.99%
P/EPS 21.06 14.51 8.57 11.87 80.34 124.36 131.51 -26.29%
EY 4.75 6.89 11.67 8.43 1.24 0.80 0.76 35.70%
DY 4.59 9.61 7.46 6.84 0.00 0.00 0.00 -
P/NAPS 2.06 1.67 1.09 1.20 5.80 2.35 3.47 -8.32%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 26/05/10 27/05/09 15/05/08 25/05/07 18/05/06 27/05/05 -
Price 7.47 6.50 4.80 4.54 6.03 2.57 2.32 -
P/RPS 2.67 2.26 1.57 1.74 8.20 3.57 3.66 -5.11%
P/EPS 21.26 14.86 10.24 12.70 83.53 120.61 125.56 -25.61%
EY 4.70 6.73 9.77 7.87 1.20 0.83 0.80 34.31%
DY 4.55 9.38 6.25 6.39 0.00 0.00 0.00 -
P/NAPS 2.08 1.71 1.30 1.29 6.03 2.27 3.31 -7.44%

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