[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 3.11%

YoY- -28.36%

Quarter Report

LMCB 4Q2010 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	2,527,617	2,540,372	2,411,084	2,324,888	2,276,938	2,279,226	2,193,680	9.89%
YoY %	-0.50%	5.36%	3.71%	2.11%	-0.10%	3.90%	-	-
Horiz. %	115.22%	115.80%	109.91%	105.98%	103.80%	103.90%	100.00%	-
PBT	360,225	345,910	275,448	345,397	334,137	296,922	228,128	35.56%
YoY %	4.14%	25.58%	-20.25%	3.37%	12.53%	30.16%	-	-
Horiz. %	157.90%	151.63%	120.74%	151.40%	146.47%	130.16%	100.00%	-
Tax	-94,244	-90,668	-72,496	-54,299	-51,838	-53,364	-39,556	78.29%
YoY %	-3.94%	-25.07%	-33.51%	-4.75%	2.86%	-34.91%	-	-
Horiz. %	238.25%	229.21%	183.27%	137.27%	131.05%	134.91%	100.00%	-
NP	265,981	255,242	202,952	291,098	282,298	243,558	188,572	25.74%
YoY %	4.21%	25.76%	-30.28%	3.12%	15.91%	29.16%	-	-
Horiz. %	141.05%	135.36%	107.63%	154.37%	149.70%	129.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267,278	258,314	207,848	295,340	286,433	247,354	192,212	24.55%
YoY %	3.47%	24.28%	-29.62%	3.11%	15.80%	28.69%	-	-
Horiz. %	139.05%	134.39%	108.13%	153.65%	149.02%	128.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	26.21%	26.32%	15.72%	15.51%	17.97%	17.34%	-
YoY %	-0.19%	-0.42%	67.43%	1.35%	-13.69%	3.63%	-	-
Horiz. %	150.87%	151.15%	151.79%	90.66%	89.45%	103.63%	100.00%	-
Total Cost	2,261,636	2,285,130	2,208,132	2,033,790	1,994,640	2,035,668	2,005,108	8.34%
YoY %	-1.03%	3.49%	8.57%	1.96%	-2.02%	1.52%	-	-
Horiz. %	112.79%	113.97%	110.13%	101.43%	99.48%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,066,343	3,058,981	3,058,091	3,080,701	3,133,218	3,108,867	3,211,963	-3.04%
YoY %	0.24%	0.03%	-0.73%	-1.68%	0.78%	-3.21%	-	-
Horiz. %	95.47%	95.24%	95.21%	95.91%	97.55%	96.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	271,808	271,909	272,587	288,550	181,143	271,072	269,771	0.50%
YoY %	-0.04%	-0.25%	-5.53%	59.29%	-33.18%	0.48%	-	-
Horiz. %	100.76%	100.79%	101.04%	106.96%	67.15%	100.48%	100.00%	-
Div Payout %	101.69%	105.26%	131.15%	97.70%	63.24%	109.59%	140.35%	-
YoY %	-3.39%	-19.74%	34.24%	54.49%	-42.29%	-21.92%	-	-
Horiz. %	72.45%	75.00%	93.44%	69.61%	45.06%	78.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,066,343	3,058,981	3,058,091	3,080,701	3,133,218	3,108,867	3,211,963	-3.04%
YoY %	0.24%	0.03%	-0.73%	-1.68%	0.78%	-3.21%	-	-
Horiz. %	95.47%	95.24%	95.21%	95.91%	97.55%	96.79%	100.00%	-
NOSH	849,402	849,717	851,836	848,678	849,110	847,102	843,035	0.50%
YoY %	-0.04%	-0.25%	0.37%	-0.05%	0.24%	0.48%	-	-
Horiz. %	100.76%	100.79%	101.04%	100.67%	100.72%	100.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	10.52%	10.05%	8.42%	12.52%	12.40%	10.69%	8.60%	-
YoY %	4.68%	19.36%	-32.75%	0.97%	16.00%	24.30%	-	-
Horiz. %	122.33%	116.86%	97.91%	145.58%	144.19%	124.30%	100.00%	-
ROE	8.72%	8.44%	6.80%	9.59%	9.14%	7.96%	5.98%	-
YoY %	3.32%	24.12%	-29.09%	4.92%	14.82%	33.11%	-	-
Horiz. %	145.82%	141.14%	113.71%	160.37%	152.84%	133.11%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	297.58	298.97	283.05	273.94	268.16	269.06	260.21	9.34%
YoY %	-0.46%	5.62%	3.33%	2.16%	-0.33%	3.40%	-	-
Horiz. %	114.36%	114.90%	108.78%	105.28%	103.06%	103.40%	100.00%	-
EPS	31.47	30.40	24.40	34.80	33.73	29.20	22.80	23.94%
YoY %	3.52%	24.59%	-29.89%	3.17%	15.51%	28.07%	-	-
Horiz. %	138.03%	133.33%	107.02%	152.63%	147.94%	128.07%	100.00%	-
DPS	32.00	32.00	32.00	34.00	21.33	32.00	32.00	0.00%
YoY %	0.00%	0.00%	-5.88%	59.40%	-33.34%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	106.25%	66.66%	100.00%	100.00%	-
NAPS	3.61	3.60	3.59	3.63	3.69	3.67	3.81	-3.52%
YoY %	0.28%	0.28%	-1.10%	-1.63%	0.54%	-3.67%	-	-
Horiz. %	94.75%	94.49%	94.23%	95.28%	96.85%	96.33%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 847,505
RPS	188.95	189.90	180.24	173.79	170.21	170.38	163.98	9.90%
YoY %	-0.50%	5.36%	3.71%	2.10%	-0.10%	3.90%	-	-
Horiz. %	115.23%	115.81%	109.92%	105.98%	103.80%	103.90%	100.00%	-
EPS	19.98	19.31	15.54	22.08	21.41	18.49	14.37	24.54%
YoY %	3.47%	24.26%	-29.62%	3.13%	15.79%	28.67%	-	-
Horiz. %	139.04%	134.38%	108.14%	153.65%	148.99%	128.67%	100.00%	-
DPS	20.32	20.33	20.38	21.57	13.54	20.26	20.17	0.49%
YoY %	-0.05%	-0.25%	-5.52%	59.31%	-33.17%	0.45%	-	-
Horiz. %	100.74%	100.79%	101.04%	106.94%	67.13%	100.45%	100.00%	-
NAPS	2.2922	2.2867	2.286	2.3029	2.3422	2.324	2.401	-3.04%
YoY %	0.24%	0.03%	-0.73%	-1.68%	0.78%	-3.21%	-	-
Horiz. %	95.47%	95.24%	95.21%	95.91%	97.55%	96.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	6.56	7.45	7.40	7.67	7.89	6.79	6.35	-
P/RPS	2.20	2.49	2.61	2.80	2.94	2.52	2.44	-6.66%
YoY %	-11.65%	-4.60%	-6.79%	-4.76%	16.67%	3.28%	-	-
Horiz. %	90.16%	102.05%	106.97%	114.75%	120.49%	103.28%	100.00%	-
P/EPS	20.85	24.51	30.33	22.04	23.39	23.25	27.85	-17.53%
YoY %	-14.93%	-19.19%	37.61%	-5.77%	0.60%	-16.52%	-	-
Horiz. %	74.87%	88.01%	108.90%	79.14%	83.99%	83.48%	100.00%	-
EY	4.80	4.08	3.30	4.54	4.28	4.30	3.59	21.34%
YoY %	17.65%	23.64%	-27.31%	6.07%	-0.47%	19.78%	-	-
Horiz. %	133.70%	113.65%	91.92%	126.46%	119.22%	119.78%	100.00%	-
DY	4.88	4.30	4.32	4.43	2.70	4.71	5.04	-2.12%
YoY %	13.49%	-0.46%	-2.48%	64.07%	-42.68%	-6.55%	-	-
Horiz. %	96.83%	85.32%	85.71%	87.90%	53.57%	93.45%	100.00%	-
P/NAPS	1.82	2.07	2.06	2.11	2.14	1.85	1.67	5.89%
YoY %	-12.08%	0.49%	-2.37%	-1.40%	15.68%	10.78%	-	-
Horiz. %	108.98%	123.95%	123.35%	126.35%	128.14%	110.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	24/08/11	24/05/11	23/02/11	29/11/10	25/08/10	26/05/10	-
Price	6.59	7.01	7.47	7.32	7.90	6.95	6.50	-
P/RPS	2.21	2.34	2.64	2.67	2.95	2.58	2.50	-7.88%
YoY %	-5.56%	-11.36%	-1.12%	-9.49%	14.34%	3.20%	-	-
Horiz. %	88.40%	93.60%	105.60%	106.80%	118.00%	103.20%	100.00%	-
P/EPS	20.94	23.06	30.61	21.03	23.42	23.80	28.51	-18.57%
YoY %	-9.19%	-24.67%	45.55%	-10.20%	-1.60%	-16.52%	-	-
Horiz. %	73.45%	80.88%	107.37%	73.76%	82.15%	83.48%	100.00%	-
EY	4.77	4.34	3.27	4.75	4.27	4.20	3.51	22.66%
YoY %	9.91%	32.72%	-31.16%	11.24%	1.67%	19.66%	-	-
Horiz. %	135.90%	123.65%	93.16%	135.33%	121.65%	119.66%	100.00%	-
DY	4.86	4.56	4.28	4.64	2.70	4.60	4.92	-0.81%
YoY %	6.58%	6.54%	-7.76%	71.85%	-41.30%	-6.50%	-	-
Horiz. %	98.78%	92.68%	86.99%	94.31%	54.88%	93.50%	100.00%	-
P/NAPS	1.83	1.95	2.08	2.02	2.14	1.89	1.71	4.62%
YoY %	-6.15%	-6.25%	2.97%	-5.61%	13.23%	10.53%	-	-
Horiz. %	107.02%	114.04%	121.64%	118.13%	125.15%	110.53%	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