[MCEMENT] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.32%
YoY- -18.88%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,884,087 2,740,805 2,593,991 2,379,239 2,422,115 2,580,575 2,224,862 4.41%
PBT 538,707 456,007 432,899 357,227 397,850 432,575 325,880 8.73%
Tax -152,209 -116,822 -101,245 -62,536 -33,334 -37,020 -25,379 34.77%
NP 386,498 339,185 331,654 294,691 364,516 395,555 300,501 4.28%
-
NP to SH 386,254 338,491 330,699 299,247 368,872 396,917 304,370 4.04%
-
Tax Rate 28.25% 25.62% 23.39% 17.51% 8.38% 8.56% 7.79% -
Total Cost 2,497,589 2,401,620 2,262,337 2,084,548 2,057,599 2,185,020 1,924,361 4.43%
-
Net Worth 1,937,304 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 -7.06%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 356,871 314,387 288,808 289,022 518,261 254,684 247,066 6.31%
Div Payout % 92.39% 92.88% 87.33% 96.58% 140.50% 64.17% 81.17% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,937,304 3,109,883 3,092,889 3,058,091 3,211,963 3,114,677 3,006,641 -7.06%
NOSH 849,695 849,695 849,695 851,836 843,035 846,379 851,739 -0.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 13.40% 12.38% 12.79% 12.39% 15.05% 15.33% 13.51% -
ROE 19.94% 10.88% 10.69% 9.79% 11.48% 12.74% 10.12% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 339.43 322.56 305.28 279.31 287.31 304.90 261.21 4.46%
EPS 45.46 39.84 38.92 35.13 43.76 46.90 35.74 4.08%
DPS 42.00 37.00 34.00 34.00 61.00 30.00 29.01 6.35%
NAPS 2.28 3.66 3.64 3.59 3.81 3.68 3.53 -7.02%
Adjusted Per Share Value based on latest NOSH - 851,836
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 216.38 205.63 194.61 178.50 181.72 193.61 166.92 4.41%
EPS 28.98 25.40 24.81 22.45 27.67 29.78 22.84 4.04%
DPS 26.77 23.59 21.67 21.68 38.88 19.11 18.54 6.31%
NAPS 1.4534 2.3332 2.3204 2.2943 2.4098 2.3368 2.2557 -7.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.04 9.96 7.20 7.40 6.35 4.02 4.24 -
P/RPS 2.66 3.09 2.36 2.65 2.21 1.32 1.62 8.61%
P/EPS 19.89 25.00 18.50 21.06 14.51 8.57 11.87 8.98%
EY 5.03 4.00 5.41 4.75 6.89 11.67 8.43 -8.24%
DY 4.65 3.71 4.72 4.59 9.61 7.46 6.84 -6.22%
P/NAPS 3.96 2.72 1.98 2.06 1.67 1.09 1.20 22.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 22/05/13 29/05/12 24/05/11 26/05/10 27/05/09 15/05/08 -
Price 9.40 10.98 7.07 7.47 6.50 4.80 4.54 -
P/RPS 2.77 3.40 2.32 2.67 2.26 1.57 1.74 8.05%
P/EPS 20.68 27.56 18.17 21.26 14.86 10.24 12.70 8.46%
EY 4.84 3.63 5.50 4.70 6.73 9.77 7.87 -7.77%
DY 4.47 3.37 4.81 4.55 9.38 6.25 6.39 -5.77%
P/NAPS 4.12 3.00 1.94 2.08 1.71 1.30 1.29 21.34%

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