[MCEMENT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -10.52%
YoY- -7.07%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,740,805 2,593,991 2,379,239 2,422,115 2,580,575 2,224,862 2,110,102 4.45%
PBT 456,007 432,899 357,227 397,850 432,575 325,880 251,665 10.40%
Tax -116,822 -101,245 -62,536 -33,334 -37,020 -25,379 -45,929 16.81%
NP 339,185 331,654 294,691 364,516 395,555 300,501 205,736 8.68%
-
NP to SH 338,491 330,699 299,247 368,872 396,917 304,370 207,245 8.51%
-
Tax Rate 25.62% 23.39% 17.51% 8.38% 8.56% 7.79% 18.25% -
Total Cost 2,401,620 2,262,337 2,084,548 2,057,599 2,185,020 1,924,361 1,904,366 3.93%
-
Net Worth 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 1.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 314,387 288,808 289,022 518,261 254,684 247,066 - -
Div Payout % 92.88% 87.33% 96.58% 140.50% 64.17% 81.17% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 2,870,749 1.34%
NOSH 849,695 849,695 851,836 843,035 846,379 851,739 2,870,749 -18.34%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.38% 12.79% 12.39% 15.05% 15.33% 13.51% 9.75% -
ROE 10.88% 10.69% 9.79% 11.48% 12.74% 10.12% 7.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 322.56 305.28 279.31 287.31 304.90 261.21 73.50 27.92%
EPS 39.84 38.92 35.13 43.76 46.90 35.74 7.22 32.89%
DPS 37.00 34.00 34.00 61.00 30.00 29.01 0.00 -
NAPS 3.66 3.64 3.59 3.81 3.68 3.53 1.00 24.11%
Adjusted Per Share Value based on latest NOSH - 843,035
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 204.90 193.92 177.87 181.07 192.92 166.33 157.75 4.45%
EPS 25.30 24.72 22.37 27.58 29.67 22.75 15.49 8.51%
DPS 23.50 21.59 21.61 38.74 19.04 18.47 0.00 -
NAPS 2.3249 2.3122 2.2862 2.4012 2.3285 2.2477 2.1461 1.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 9.96 7.20 7.40 6.35 4.02 4.24 5.80 -
P/RPS 3.09 2.36 2.65 2.21 1.32 1.62 7.89 -14.45%
P/EPS 25.00 18.50 21.06 14.51 8.57 11.87 80.34 -17.66%
EY 4.00 5.41 4.75 6.89 11.67 8.43 1.24 21.53%
DY 3.71 4.72 4.59 9.61 7.46 6.84 0.00 -
P/NAPS 2.72 1.98 2.06 1.67 1.09 1.20 5.80 -11.84%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 29/05/12 24/05/11 26/05/10 27/05/09 15/05/08 25/05/07 -
Price 10.98 7.07 7.47 6.50 4.80 4.54 6.03 -
P/RPS 3.40 2.32 2.67 2.26 1.57 1.74 8.20 -13.63%
P/EPS 27.56 18.17 21.26 14.86 10.24 12.70 83.53 -16.85%
EY 3.63 5.50 4.70 6.73 9.77 7.87 1.20 20.23%
DY 3.37 4.81 4.55 9.38 6.25 6.39 0.00 -
P/NAPS 3.00 1.94 2.08 1.71 1.30 1.29 6.03 -10.97%

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