[MCEMENT] QoQ Annualized Quarter 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- 11.04%

YoY- 17.74%

Quarter Report

LMCB 3Q2009 quarterly announcement (Final).pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	2,279,226	2,193,680	2,483,106	2,478,164	2,480,608	2,437,644	2,530,771	-6.75%
YoY %	3.90%	-11.66%	0.20%	-0.10%	1.76%	-3.68%	-	-
Horiz. %	90.06%	86.68%	98.12%	97.92%	98.02%	96.32%	100.00%	-
PBT	296,922	228,128	441,914	423,908	382,918	404,384	397,772	-17.75%
YoY %	30.16%	-48.38%	4.25%	10.70%	-5.31%	1.66%	-	-
Horiz. %	74.65%	57.35%	111.10%	106.57%	96.27%	101.66%	100.00%	-
Tax	-53,364	-39,556	-35,699	-39,434	-39,722	-49,016	-31,554	42.08%
YoY %	-34.91%	-10.80%	9.47%	0.73%	18.96%	-55.34%	-	-
Horiz. %	169.12%	125.36%	113.14%	124.97%	125.89%	155.34%	100.00%	-
NP	243,558	188,572	406,215	384,473	343,196	355,368	366,218	-23.86%
YoY %	29.16%	-53.58%	5.66%	12.03%	-3.43%	-2.96%	-	-
Horiz. %	66.51%	51.49%	110.92%	104.98%	93.71%	97.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	247,354	192,212	412,228	390,201	351,400	365,636	367,684	-23.27%
YoY %	28.69%	-53.37%	5.65%	11.04%	-3.89%	-0.56%	-	-
Horiz. %	67.27%	52.28%	112.11%	106.12%	95.57%	99.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.97%	17.34%	8.08%	9.30%	10.37%	12.12%	7.93%	-
YoY %	3.63%	114.60%	-13.12%	-10.32%	-14.44%	52.84%	-	-
Horiz. %	226.61%	218.66%	101.89%	117.28%	130.77%	152.84%	100.00%	-
Total Cost	2,035,668	2,005,108	2,076,891	2,093,690	2,137,412	2,082,276	2,164,553	-4.02%
YoY %	1.52%	-3.46%	-0.80%	-2.05%	2.65%	-3.80%	-	-
Horiz. %	94.05%	92.63%	95.95%	96.73%	98.75%	96.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,108,867	3,211,963	3,195,829	3,207,250	3,081,115	3,114,677	3,031,482	1.69%
YoY %	-3.21%	0.50%	-0.36%	4.09%	-1.08%	2.74%	-	-
Horiz. %	102.55%	105.95%	105.42%	105.80%	101.64%	102.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	271,072	269,771	322,982	3,402	5,092	-	254,746	4.23%
YoY %	0.48%	-16.47%	9,393.89%	-33.19%	0.00%	-	-	-
Horiz. %	106.41%	105.90%	126.79%	1.34%	2.00%	-	100.00%	-
Div Payout %	109.59%	140.35%	78.35%	0.87%	1.45%	-	69.28%	-
YoY %	-21.92%	79.13%	8,905.75%	-40.00%	0.00%	-	-	-
Horiz. %	158.18%	202.58%	113.09%	1.26%	2.09%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	3,108,867	3,211,963	3,195,829	3,207,250	3,081,115	3,114,677	3,031,482	1.69%
YoY %	-3.21%	0.50%	-0.36%	4.09%	-1.08%	2.74%	-	-
Horiz. %	102.55%	105.95%	105.42%	105.80%	101.64%	102.74%	100.00%	-
NOSH	847,102	843,035	849,954	850,729	848,792	846,379	849,154	-0.16%
YoY %	0.48%	-0.81%	-0.09%	0.23%	0.29%	-0.33%	-	-
Horiz. %	99.76%	99.28%	100.09%	100.19%	99.96%	99.67%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	10.69%	8.60%	16.36%	15.51%	13.84%	14.58%	14.47%	-
YoY %	24.30%	-47.43%	5.48%	12.07%	-5.08%	0.76%	-	-
Horiz. %	73.88%	59.43%	113.06%	107.19%	95.65%	100.76%	100.00%	-
ROE	7.96%	5.98%	12.90%	12.17%	11.40%	11.74%	12.13%	-
YoY %	33.11%	-53.64%	6.00%	6.75%	-2.90%	-3.22%	-	-
Horiz. %	65.62%	49.30%	106.35%	100.33%	93.98%	96.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	269.06	260.21	292.15	291.30	292.25	288.01	298.03	-6.60%
YoY %	3.40%	-10.93%	0.29%	-0.33%	1.47%	-3.36%	-	-
Horiz. %	90.28%	87.31%	98.03%	97.74%	98.06%	96.64%	100.00%	-
EPS	29.20	22.80	48.50	45.87	41.40	43.20	43.30	-23.15%
YoY %	28.07%	-52.99%	5.73%	10.80%	-4.17%	-0.23%	-	-
Horiz. %	67.44%	52.66%	112.01%	105.94%	95.61%	99.77%	100.00%	-
DPS	32.00	32.00	38.00	0.40	0.60	0.00	30.00	4.40%
YoY %	0.00%	-15.79%	9,400.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	106.67%	106.67%	126.67%	1.33%	2.00%	0.00%	100.00%	-
NAPS	3.67	3.81	3.76	3.77	3.63	3.68	3.57	1.86%
YoY %	-3.67%	1.33%	-0.27%	3.86%	-1.36%	3.08%	-	-
Horiz. %	102.80%	106.72%	105.32%	105.60%	101.68%	103.08%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 853,656
RPS	170.38	163.98	185.62	185.25	185.43	182.22	189.18	-6.75%
YoY %	3.90%	-11.66%	0.20%	-0.10%	1.76%	-3.68%	-	-
Horiz. %	90.06%	86.68%	98.12%	97.92%	98.02%	96.32%	100.00%	-
EPS	18.49	14.37	30.82	29.17	26.27	27.33	27.49	-23.28%
YoY %	28.67%	-53.37%	5.66%	11.04%	-3.88%	-0.58%	-	-
Horiz. %	67.26%	52.27%	112.11%	106.11%	95.56%	99.42%	100.00%	-
DPS	20.26	20.17	24.14	0.25	0.38	0.00	19.04	4.23%
YoY %	0.45%	-16.45%	9,556.00%	-34.21%	0.00%	0.00%	-	-
Horiz. %	106.41%	105.93%	126.79%	1.31%	2.00%	0.00%	100.00%	-
NAPS	2.324	2.401	2.389	2.3975	2.3032	2.3283	2.2661	1.70%
YoY %	-3.21%	0.50%	-0.35%	4.09%	-1.08%	2.74%	-	-
Horiz. %	102.56%	105.95%	105.42%	105.80%	101.64%	102.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	6.79	6.35	6.25	6.27	5.90	4.02	3.94	-
P/RPS	2.52	2.44	2.14	2.15	2.02	1.40	1.32	54.07%
YoY %	3.28%	14.02%	-0.47%	6.44%	44.29%	6.06%	-	-
Horiz. %	190.91%	184.85%	162.12%	162.88%	153.03%	106.06%	100.00%	-
P/EPS	23.25	27.85	12.89	13.67	14.25	9.31	9.10	87.21%
YoY %	-16.52%	116.06%	-5.71%	-4.07%	53.06%	2.31%	-	-
Horiz. %	255.49%	306.04%	141.65%	150.22%	156.59%	102.31%	100.00%	-
EY	4.30	3.59	7.76	7.32	7.02	10.75	10.99	-46.59%
YoY %	19.78%	-53.74%	6.01%	4.27%	-34.70%	-2.18%	-	-
Horiz. %	39.13%	32.67%	70.61%	66.61%	63.88%	97.82%	100.00%	-
DY	4.71	5.04	6.08	0.06	0.10	0.00	7.61	-27.43%
YoY %	-6.55%	-17.11%	10,033.33%	-40.00%	0.00%	0.00%	-	-
Horiz. %	61.89%	66.23%	79.89%	0.79%	1.31%	0.00%	100.00%	-
P/NAPS	1.85	1.67	1.66	1.66	1.63	1.09	1.10	41.55%
YoY %	10.78%	0.60%	0.00%	1.84%	49.54%	-0.91%	-	-
Horiz. %	168.18%	151.82%	150.91%	150.91%	148.18%	99.09%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	26/05/10	25/02/10	19/11/09	27/08/09	27/05/09	18/02/09	-
Price	6.95	6.50	6.30	6.20	6.30	4.80	3.86	-
P/RPS	2.58	2.50	2.16	2.13	2.16	1.67	1.30	58.12%
YoY %	3.20%	15.74%	1.41%	-1.39%	29.34%	28.46%	-	-
Horiz. %	198.46%	192.31%	166.15%	163.85%	166.15%	128.46%	100.00%	-
P/EPS	23.80	28.51	12.99	13.52	15.22	11.11	8.91	92.86%
YoY %	-16.52%	119.48%	-3.92%	-11.17%	36.99%	24.69%	-	-
Horiz. %	267.12%	319.98%	145.79%	151.74%	170.82%	124.69%	100.00%	-
EY	4.20	3.51	7.70	7.40	6.57	9.00	11.22	-48.15%
YoY %	19.66%	-54.42%	4.05%	12.63%	-27.00%	-19.79%	-	-
Horiz. %	37.43%	31.28%	68.63%	65.95%	58.56%	80.21%	100.00%	-
DY	4.60	4.92	6.03	0.06	0.10	0.00	7.77	-29.56%
YoY %	-6.50%	-18.41%	9,950.00%	-40.00%	0.00%	0.00%	-	-
Horiz. %	59.20%	63.32%	77.61%	0.77%	1.29%	0.00%	100.00%	-
P/NAPS	1.89	1.71	1.68	1.64	1.74	1.30	1.08	45.36%
YoY %	10.53%	1.79%	2.44%	-5.75%	33.85%	20.37%	-	-
Horiz. %	175.00%	158.33%	155.56%	151.85%	161.11%	120.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos