[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 73.7%

YoY- -26.59%

Quarter Report

LMCB 3Q2010 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	1,270,186	602,771	2,324,888	1,707,704	1,139,613	548,420	2,483,106	-36.11%
YoY %	110.72%	-74.07%	36.14%	49.85%	107.80%	-77.91%	-	-
Horiz. %	51.15%	24.27%	93.63%	68.77%	45.89%	22.09%	100.00%	-
PBT	172,955	68,862	345,397	250,603	148,461	57,032	441,914	-46.58%
YoY %	151.16%	-80.06%	37.83%	68.80%	160.31%	-87.09%	-	-
Horiz. %	39.14%	15.58%	78.16%	56.71%	33.59%	12.91%	100.00%	-
Tax	-45,334	-18,124	-54,299	-38,879	-26,682	-9,889	-35,699	17.31%
YoY %	-150.13%	66.62%	-39.66%	-45.71%	-169.81%	72.30%	-	-
Horiz. %	126.99%	50.77%	152.10%	108.91%	74.74%	27.70%	100.00%	-
NP	127,621	50,738	291,098	211,724	121,779	47,143	406,215	-53.88%
YoY %	151.53%	-82.57%	37.49%	73.86%	158.32%	-88.39%	-	-
Horiz. %	31.42%	12.49%	71.66%	52.12%	29.98%	11.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,157	51,962	295,340	214,825	123,677	48,053	412,228	-53.96%
YoY %	148.56%	-82.41%	37.48%	73.70%	157.38%	-88.34%	-	-
Horiz. %	31.33%	12.61%	71.64%	52.11%	30.00%	11.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.21%	26.32%	15.72%	15.51%	17.97%	17.34%	8.08%	-
YoY %	-0.42%	67.43%	1.35%	-13.69%	3.63%	114.60%	-	-
Horiz. %	324.38%	325.74%	194.55%	191.96%	222.40%	214.60%	100.00%	-
Total Cost	1,142,565	552,033	2,033,790	1,495,980	1,017,834	501,277	2,076,891	-32.93%
YoY %	106.97%	-72.86%	35.95%	46.98%	103.05%	-75.86%	-	-
Horiz. %	55.01%	26.58%	97.92%	72.03%	49.01%	24.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,058,981	3,058,091	3,080,701	3,133,218	3,108,867	3,211,963	3,195,829	-2.88%
YoY %	0.03%	-0.73%	-1.68%	0.78%	-3.21%	0.50%	-	-
Horiz. %	95.72%	95.69%	96.40%	98.04%	97.28%	100.50%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	135,954	68,146	288,550	135,857	135,536	67,442	322,982	-43.92%
YoY %	99.50%	-76.38%	112.39%	0.24%	100.97%	-79.12%	-	-
Horiz. %	42.09%	21.10%	89.34%	42.06%	41.96%	20.88%	100.00%	-
Div Payout %	105.26%	131.15%	97.70%	63.24%	109.59%	140.35%	78.35%	-
YoY %	-19.74%	34.24%	54.49%	-42.29%	-21.92%	79.13%	-	-
Horiz. %	134.35%	167.39%	124.70%	80.71%	139.87%	179.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	3,058,981	3,058,091	3,080,701	3,133,218	3,108,867	3,211,963	3,195,829	-2.88%
YoY %	0.03%	-0.73%	-1.68%	0.78%	-3.21%	0.50%	-	-
Horiz. %	95.72%	95.69%	96.40%	98.04%	97.28%	100.50%	100.00%	-
NOSH	849,717	851,836	848,678	849,110	847,102	843,035	849,954	-0.01%
YoY %	-0.25%	0.37%	-0.05%	0.24%	0.48%	-0.81%	-	-
Horiz. %	99.97%	100.22%	99.85%	99.90%	99.66%	99.19%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	10.05%	8.42%	12.52%	12.40%	10.69%	8.60%	16.36%	-
YoY %	19.36%	-32.75%	0.97%	16.00%	24.30%	-47.43%	-	-
Horiz. %	61.43%	51.47%	76.53%	75.79%	65.34%	52.57%	100.00%	-
ROE	4.22%	1.70%	9.59%	6.86%	3.98%	1.50%	12.90%	-
YoY %	148.24%	-82.27%	39.80%	72.36%	165.33%	-88.37%	-	-
Horiz. %	32.71%	13.18%	74.34%	53.18%	30.85%	11.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	149.48	70.76	273.94	201.12	134.53	65.05	292.15	-36.10%
YoY %	111.25%	-74.17%	36.21%	49.50%	106.81%	-77.73%	-	-
Horiz. %	51.17%	24.22%	93.77%	68.84%	46.05%	22.27%	100.00%	-
EPS	15.20	6.10	34.80	25.30	14.60	5.70	48.50	-53.95%
YoY %	149.18%	-82.47%	37.55%	73.29%	156.14%	-88.25%	-	-
Horiz. %	31.34%	12.58%	71.75%	52.16%	30.10%	11.75%	100.00%	-
DPS	16.00	8.00	34.00	16.00	16.00	8.00	38.00	-43.91%
YoY %	100.00%	-76.47%	112.50%	0.00%	100.00%	-78.95%	-	-
Horiz. %	42.11%	21.05%	89.47%	42.11%	42.11%	21.05%	100.00%	-
NAPS	3.60	3.59	3.63	3.69	3.67	3.81	3.76	-2.86%
YoY %	0.28%	-1.10%	-1.63%	0.54%	-3.67%	1.33%	-	-
Horiz. %	95.74%	95.48%	96.54%	98.14%	97.61%	101.33%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 851,850
RPS	94.95	45.06	173.79	127.66	85.19	41.00	185.62	-36.11%
YoY %	110.72%	-74.07%	36.14%	49.85%	107.78%	-77.91%	-	-
Horiz. %	51.15%	24.28%	93.63%	68.77%	45.89%	22.09%	100.00%	-
EPS	9.65	3.88	22.08	16.06	9.25	3.59	30.82	-53.98%
YoY %	148.71%	-82.43%	37.48%	73.62%	157.66%	-88.35%	-	-
Horiz. %	31.31%	12.59%	71.64%	52.11%	30.01%	11.65%	100.00%	-
DPS	10.16	5.09	21.57	10.16	10.13	5.04	24.14	-43.92%
YoY %	99.61%	-76.40%	112.30%	0.30%	100.99%	-79.12%	-	-
Horiz. %	42.09%	21.09%	89.35%	42.09%	41.96%	20.88%	100.00%	-
NAPS	2.2867	2.286	2.3029	2.3422	2.324	2.401	2.389	-2.88%
YoY %	0.03%	-0.73%	-1.68%	0.78%	-3.21%	0.50%	-	-
Horiz. %	95.72%	95.69%	96.40%	98.04%	97.28%	100.50%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	7.45	7.40	7.67	7.89	6.79	6.35	6.25	-
P/RPS	4.98	10.46	2.80	3.92	5.05	9.76	2.14	75.87%
YoY %	-52.39%	273.57%	-28.57%	-22.38%	-48.26%	356.07%	-	-
Horiz. %	232.71%	488.79%	130.84%	183.18%	235.98%	456.07%	100.00%	-
P/EPS	49.01	121.31	22.04	31.19	46.51	111.40	12.89	144.20%
YoY %	-59.60%	450.41%	-29.34%	-32.94%	-58.25%	764.24%	-	-
Horiz. %	380.22%	941.12%	170.99%	241.97%	360.82%	864.24%	100.00%	-
EY	2.04	0.82	4.54	3.21	2.15	0.90	7.76	-59.06%
YoY %	148.78%	-81.94%	41.43%	49.30%	138.89%	-88.40%	-	-
Horiz. %	26.29%	10.57%	58.51%	41.37%	27.71%	11.60%	100.00%	-
DY	2.15	1.08	4.43	2.03	2.36	1.26	6.08	-50.08%
YoY %	99.07%	-75.62%	118.23%	-13.98%	87.30%	-79.28%	-	-
Horiz. %	35.36%	17.76%	72.86%	33.39%	38.82%	20.72%	100.00%	-
P/NAPS	2.07	2.06	2.11	2.14	1.85	1.67	1.66	15.90%
YoY %	0.49%	-2.37%	-1.40%	15.68%	10.78%	0.60%	-	-
Horiz. %	124.70%	124.10%	127.11%	128.92%	111.45%	100.60%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	24/05/11	23/02/11	29/11/10	25/08/10	26/05/10	25/02/10	-
Price	7.01	7.47	7.32	7.90	6.95	6.50	6.30	-
P/RPS	4.69	10.56	2.67	3.93	5.17	9.99	2.16	67.91%
YoY %	-55.59%	295.51%	-32.06%	-23.98%	-48.25%	362.50%	-	-
Horiz. %	217.13%	488.89%	123.61%	181.94%	239.35%	462.50%	100.00%	-
P/EPS	46.12	122.46	21.03	31.23	47.60	114.04	12.99	133.27%
YoY %	-62.34%	482.31%	-32.66%	-34.39%	-58.26%	777.91%	-	-
Horiz. %	355.04%	942.73%	161.89%	240.42%	366.44%	877.91%	100.00%	-
EY	2.17	0.82	4.75	3.20	2.10	0.88	7.70	-57.11%
YoY %	164.63%	-82.74%	48.44%	52.38%	138.64%	-88.57%	-	-
Horiz. %	28.18%	10.65%	61.69%	41.56%	27.27%	11.43%	100.00%	-
DY	2.28	1.07	4.64	2.03	2.30	1.23	6.03	-47.80%
YoY %	113.08%	-76.94%	128.57%	-11.74%	86.99%	-79.60%	-	-
Horiz. %	37.81%	17.74%	76.95%	33.67%	38.14%	20.40%	100.00%	-
P/NAPS	1.95	2.08	2.02	2.14	1.89	1.71	1.68	10.47%
YoY %	-6.25%	2.97%	-5.61%	13.23%	10.53%	1.79%	-	-
Horiz. %	116.07%	123.81%	120.24%	127.38%	112.50%	101.79%	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