[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

22-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 65.6%

YoY- 21.36%

Quarter Report

LMCB 3Q2012 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	1,373,813	644,941	2,740,062	2,049,916	1,341,161	644,198	2,552,564	-33.85%
YoY %	113.01%	-76.46%	33.67%	52.85%	108.19%	-74.76%	-	-
Horiz. %	53.82%	25.27%	107.35%	80.31%	52.54%	25.24%	100.00%	-
PBT	183,405	73,369	469,752	330,858	197,501	87,114	414,647	-41.97%
YoY %	149.98%	-84.38%	41.98%	67.52%	126.72%	-78.99%	-	-
Horiz. %	44.23%	17.69%	113.29%	79.79%	47.63%	21.01%	100.00%	-
Tax	-47,345	-18,929	-120,262	-87,501	-50,709	-22,369	-97,000	-38.03%
YoY %	-150.12%	84.26%	-37.44%	-72.56%	-126.69%	76.94%	-	-
Horiz. %	48.81%	19.51%	123.98%	90.21%	52.28%	23.06%	100.00%	-
NP	136,060	54,440	349,490	243,357	146,792	64,745	317,647	-43.20%
YoY %	149.93%	-84.42%	43.61%	65.78%	126.72%	-79.62%	-	-
Horiz. %	42.83%	17.14%	110.02%	76.61%	46.21%	20.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,743	54,304	349,005	243,283	146,911	64,818	317,845	-43.31%
YoY %	149.97%	-84.44%	43.46%	65.60%	126.65%	-79.61%	-	-
Horiz. %	42.71%	17.09%	109.80%	76.54%	46.22%	20.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.81%	25.80%	25.60%	26.45%	25.68%	25.68%	23.39%	-
YoY %	0.04%	0.78%	-3.21%	3.00%	0.00%	9.79%	-	-
Horiz. %	110.35%	110.30%	109.45%	113.08%	109.79%	109.79%	100.00%	-
Total Cost	1,237,753	590,501	2,390,572	1,806,559	1,194,369	579,453	2,234,917	-32.58%
YoY %	109.61%	-75.30%	32.33%	51.26%	106.12%	-74.07%	-	-
Horiz. %	55.38%	26.42%	106.96%	80.83%	53.44%	25.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,126,877	3,109,883	3,169,362	3,135,374	3,101,386	3,092,889	3,110,461	0.35%
YoY %	0.55%	-1.88%	1.08%	1.10%	0.27%	-0.56%	-	-
Horiz. %	100.53%	99.98%	101.89%	100.80%	99.71%	99.44%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	67,975	67,975	314,387	203,926	152,945	67,975	288,949	-61.92%
YoY %	0.00%	-78.38%	54.17%	33.33%	125.00%	-76.48%	-	-
Horiz. %	23.52%	23.52%	108.80%	70.58%	52.93%	23.52%	100.00%	-
Div Payout %	50.08%	125.18%	90.08%	83.82%	104.11%	104.87%	90.91%	-
YoY %	-59.99%	38.97%	7.47%	-19.49%	-0.72%	15.36%	-	-
Horiz. %	55.09%	137.70%	99.09%	92.20%	114.52%	115.36%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	3,126,877	3,109,883	3,169,362	3,135,374	3,101,386	3,092,889	3,110,461	0.35%
YoY %	0.55%	-1.88%	1.08%	1.10%	0.27%	-0.56%	-	-
Horiz. %	100.53%	99.98%	101.89%	100.80%	99.71%	99.44%	100.00%	-
NOSH	849,695	849,695	849,695	849,695	849,695	849,695	849,852	-0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.02%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	99.98%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	9.90%	8.44%	12.75%	11.87%	10.95%	10.05%	12.44%	-
YoY %	17.30%	-33.80%	7.41%	8.40%	8.96%	-19.21%	-	-
Horiz. %	79.58%	67.85%	102.49%	95.42%	88.02%	80.79%	100.00%	-
ROE	4.34%	1.75%	11.01%	7.76%	4.74%	2.10%	10.22%	-
YoY %	148.00%	-84.11%	41.88%	63.71%	125.71%	-79.45%	-	-
Horiz. %	42.47%	17.12%	107.73%	75.93%	46.38%	20.55%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	161.68	75.90	322.48	241.25	157.84	75.82	300.35	-33.85%
YoY %	113.02%	-76.46%	33.67%	52.84%	108.18%	-74.76%	-	-
Horiz. %	53.83%	25.27%	107.37%	80.32%	52.55%	25.24%	100.00%	-
EPS	16.00	6.40	41.10	28.60	17.30	7.60	37.40	-43.25%
YoY %	150.00%	-84.43%	43.71%	65.32%	127.63%	-79.68%	-	-
Horiz. %	42.78%	17.11%	109.89%	76.47%	46.26%	20.32%	100.00%	-
DPS	8.00	8.00	37.00	24.00	18.00	8.00	34.00	-61.92%
YoY %	0.00%	-78.38%	54.17%	33.33%	125.00%	-76.47%	-	-
Horiz. %	23.53%	23.53%	108.82%	70.59%	52.94%	23.53%	100.00%	-
NAPS	3.68	3.66	3.73	3.69	3.65	3.64	3.66	0.36%
YoY %	0.55%	-1.88%	1.08%	1.10%	0.27%	-0.55%	-	-
Horiz. %	100.55%	100.00%	101.91%	100.82%	99.73%	99.45%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 849,695
RPS	102.72	48.22	204.88	153.28	100.28	48.17	190.86	-33.86%
YoY %	113.02%	-76.46%	33.66%	52.85%	108.18%	-74.76%	-	-
Horiz. %	53.82%	25.26%	107.35%	80.31%	52.54%	25.24%	100.00%	-
EPS	10.15	4.06	26.10	18.19	10.98	4.85	23.77	-43.32%
YoY %	150.00%	-84.44%	43.49%	65.66%	126.39%	-79.60%	-	-
Horiz. %	42.70%	17.08%	109.80%	76.53%	46.19%	20.40%	100.00%	-
DPS	5.08	5.08	23.51	15.25	11.44	5.08	21.61	-61.94%
YoY %	0.00%	-78.39%	54.16%	33.30%	125.20%	-76.49%	-	-
Horiz. %	23.51%	23.51%	108.79%	70.57%	52.94%	23.51%	100.00%	-
NAPS	2.338	2.3253	2.3698	2.3444	2.319	2.3126	2.3258	0.34%
YoY %	0.55%	-1.88%	1.08%	1.10%	0.28%	-0.57%	-	-
Horiz. %	100.52%	99.98%	101.89%	100.80%	99.71%	99.43%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	10.18	9.96	9.62	8.90	7.30	7.20	7.00	-
P/RPS	6.30	13.12	2.98	3.69	4.62	9.50	2.33	94.20%
YoY %	-51.98%	340.27%	-19.24%	-20.13%	-51.37%	307.73%	-	-
Horiz. %	270.39%	563.09%	127.90%	158.37%	198.28%	407.73%	100.00%	-
P/EPS	63.72	155.84	23.42	31.08	42.22	94.38	18.72	126.44%
YoY %	-59.11%	565.41%	-24.65%	-26.39%	-55.27%	404.17%	-	-
Horiz. %	340.38%	832.48%	125.11%	166.03%	225.53%	504.17%	100.00%	-
EY	1.57	0.64	4.27	3.22	2.37	1.06	5.34	-55.81%
YoY %	145.31%	-85.01%	32.61%	35.86%	123.58%	-80.15%	-	-
Horiz. %	29.40%	11.99%	79.96%	60.30%	44.38%	19.85%	100.00%	-
DY	0.79	0.80	3.85	2.70	2.47	1.11	4.86	-70.24%
YoY %	-1.25%	-79.22%	42.59%	9.31%	122.52%	-77.16%	-	-
Horiz. %	16.26%	16.46%	79.22%	55.56%	50.82%	22.84%	100.00%	-
P/NAPS	2.77	2.72	2.58	2.41	2.00	1.98	1.91	28.15%
YoY %	1.84%	5.43%	7.05%	20.50%	1.01%	3.66%	-	-
Horiz. %	145.03%	142.41%	135.08%	126.18%	104.71%	103.66%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	22/05/13	20/02/13	22/11/12	28/08/12	29/05/12	22/02/12	-
Price	9.11	10.98	9.19	9.62	8.60	7.07	7.37	-
P/RPS	5.63	14.47	2.85	3.99	5.45	9.33	2.45	74.22%
YoY %	-61.09%	407.72%	-28.57%	-26.79%	-41.59%	280.82%	-	-
Horiz. %	229.80%	590.61%	116.33%	162.86%	222.45%	380.82%	100.00%	-
P/EPS	57.02	171.80	22.37	33.60	49.74	92.68	19.71	103.16%
YoY %	-66.81%	667.99%	-33.42%	-32.45%	-46.33%	370.22%	-	-
Horiz. %	289.29%	871.64%	113.50%	170.47%	252.36%	470.22%	100.00%	-
EY	1.75	0.58	4.47	2.98	2.01	1.08	5.07	-50.82%
YoY %	201.72%	-87.02%	50.00%	48.26%	86.11%	-78.70%	-	-
Horiz. %	34.52%	11.44%	88.17%	58.78%	39.64%	21.30%	100.00%	-
DY	0.88	0.73	4.03	2.49	2.09	1.13	4.61	-66.88%
YoY %	20.55%	-81.89%	61.85%	19.14%	84.96%	-75.49%	-	-
Horiz. %	19.09%	15.84%	87.42%	54.01%	45.34%	24.51%	100.00%	-
P/NAPS	2.48	3.00	2.46	2.61	2.36	1.94	2.01	15.05%
YoY %	-17.33%	21.95%	-5.75%	10.59%	21.65%	-3.48%	-	-
Horiz. %	123.38%	149.25%	122.39%	129.85%	117.41%	96.52%	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