[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -88.34%

YoY- -47.43%

Quarter Report

LMCB 1Q2010 quarterly announcement (Final).pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	2,324,888	1,707,704	1,139,613	548,420	2,483,106	1,858,623	1,240,304	51.85%
YoY %	36.14%	49.85%	107.80%	-77.91%	33.60%	49.85%	-	-
Horiz. %	187.45%	137.68%	91.88%	44.22%	200.20%	149.85%	100.00%	-
PBT	345,397	250,603	148,461	57,032	441,914	317,931	191,459	48.03%
YoY %	37.83%	68.80%	160.31%	-87.09%	39.00%	66.06%	-	-
Horiz. %	180.40%	130.89%	77.54%	29.79%	230.81%	166.06%	100.00%	-
Tax	-54,299	-38,879	-26,682	-9,889	-35,699	-29,576	-19,861	95.16%
YoY %	-39.66%	-45.71%	-169.81%	72.30%	-20.70%	-48.91%	-	-
Horiz. %	273.40%	195.76%	134.34%	49.79%	179.74%	148.91%	100.00%	-
NP	291,098	211,724	121,779	47,143	406,215	288,355	171,598	42.10%
YoY %	37.49%	73.86%	158.32%	-88.39%	40.87%	68.04%	-	-
Horiz. %	169.64%	123.38%	70.97%	27.47%	236.72%	168.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,340	214,825	123,677	48,053	412,228	292,651	175,700	41.23%
YoY %	37.48%	73.70%	157.38%	-88.34%	40.86%	66.56%	-	-
Horiz. %	168.09%	122.27%	70.39%	27.35%	234.62%	166.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.72%	15.51%	17.97%	17.34%	8.08%	9.30%	10.37%	-
YoY %	1.35%	-13.69%	3.63%	114.60%	-13.12%	-10.32%	-	-
Horiz. %	151.59%	149.57%	173.29%	167.21%	77.92%	89.68%	100.00%	-
Total Cost	2,033,790	1,495,980	1,017,834	501,277	2,076,891	1,570,268	1,068,706	53.38%
YoY %	35.95%	46.98%	103.05%	-75.86%	32.26%	46.93%	-	-
Horiz. %	190.30%	139.98%	95.24%	46.91%	194.34%	146.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,080,701	3,133,218	3,108,867	3,211,963	3,195,829	3,207,250	3,081,115	-0.00%
YoY %	-1.68%	0.78%	-3.21%	0.50%	-0.36%	4.09%	-	-
Horiz. %	99.99%	101.69%	100.90%	104.25%	103.72%	104.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	288,550	135,857	135,536	67,442	322,982	2,552	2,546	2221.84%
YoY %	112.39%	0.24%	100.97%	-79.12%	12,556.03%	0.24%	-	-
Horiz. %	11,333.46%	5,336.10%	5,323.49%	2,648.94%	12,685.86%	100.24%	100.00%	-
Div Payout %	97.70%	63.24%	109.59%	140.35%	78.35%	0.87%	1.45%	-
YoY %	54.49%	-42.29%	-21.92%	79.13%	8,905.75%	-40.00%	-	-
Horiz. %	6,737.93%	4,361.38%	7,557.93%	9,679.31%	5,403.45%	60.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	3,080,701	3,133,218	3,108,867	3,211,963	3,195,829	3,207,250	3,081,115	-0.00%
YoY %	-1.68%	0.78%	-3.21%	0.50%	-0.36%	4.09%	-	-
Horiz. %	99.99%	101.69%	100.90%	104.25%	103.72%	104.09%	100.00%	-
NOSH	848,678	849,110	847,102	843,035	849,954	850,729	848,792	-0.00%
YoY %	-0.05%	0.24%	0.48%	-0.81%	-0.09%	0.23%	-	-
Horiz. %	99.99%	100.04%	99.80%	99.32%	100.14%	100.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	12.52%	12.40%	10.69%	8.60%	16.36%	15.51%	13.84%	-
YoY %	0.97%	16.00%	24.30%	-47.43%	5.48%	12.07%	-	-
Horiz. %	90.46%	89.60%	77.24%	62.14%	118.21%	112.07%	100.00%	-
ROE	9.59%	6.86%	3.98%	1.50%	12.90%	9.12%	5.70%	-
YoY %	39.80%	72.36%	165.33%	-88.37%	41.45%	60.00%	-	-
Horiz. %	168.25%	120.35%	69.82%	26.32%	226.32%	160.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	273.94	201.12	134.53	65.05	292.15	218.47	146.13	51.86%
YoY %	36.21%	49.50%	106.81%	-77.73%	33.73%	49.50%	-	-
Horiz. %	187.46%	137.63%	92.06%	44.52%	199.92%	149.50%	100.00%	-
EPS	34.80	25.30	14.60	5.70	48.50	34.40	20.70	41.25%
YoY %	37.55%	73.29%	156.14%	-88.25%	40.99%	66.18%	-	-
Horiz. %	168.12%	122.22%	70.53%	27.54%	234.30%	166.18%	100.00%	-
DPS	34.00	16.00	16.00	8.00	38.00	0.30	0.30	2221.82%
YoY %	112.50%	0.00%	100.00%	-78.95%	12,566.67%	0.00%	-	-
Horiz. %	11,333.33%	5,333.33%	5,333.33%	2,666.67%	12,666.67%	100.00%	100.00%	-
NAPS	3.63	3.69	3.67	3.81	3.76	3.77	3.63	0.00%
YoY %	-1.63%	0.54%	-3.67%	1.33%	-0.27%	3.86%	-	-
Horiz. %	100.00%	101.65%	101.10%	104.96%	103.58%	103.86%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 843,035
RPS	173.79	127.66	85.19	41.00	185.62	138.94	92.72	51.84%
YoY %	36.14%	49.85%	107.78%	-77.91%	33.60%	49.85%	-	-
Horiz. %	187.44%	137.68%	91.88%	44.22%	200.19%	149.85%	100.00%	-
EPS	22.08	16.06	9.25	3.59	30.82	21.88	13.13	41.27%
YoY %	37.48%	73.62%	157.66%	-88.35%	40.86%	66.64%	-	-
Horiz. %	168.16%	122.32%	70.45%	27.34%	234.73%	166.64%	100.00%	-
DPS	21.57	10.16	10.13	5.04	24.14	0.19	0.19	2224.45%
YoY %	112.30%	0.30%	100.99%	-79.12%	12,605.26%	0.00%	-	-
Horiz. %	11,352.63%	5,347.37%	5,331.58%	2,652.63%	12,705.26%	100.00%	100.00%	-
NAPS	2.3029	2.3422	2.324	2.401	2.389	2.3975	2.3032	-0.00%
YoY %	-1.68%	0.78%	-3.21%	0.50%	-0.35%	4.09%	-	-
Horiz. %	99.99%	101.69%	100.90%	104.25%	103.73%	104.09%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	7.67	7.89	6.79	6.35	6.25	6.27	5.90	-
P/RPS	2.80	3.92	5.05	9.76	2.14	2.87	4.04	-21.63%
YoY %	-28.57%	-22.38%	-48.26%	356.07%	-25.44%	-28.96%	-	-
Horiz. %	69.31%	97.03%	125.00%	241.58%	52.97%	71.04%	100.00%	-
P/EPS	22.04	31.19	46.51	111.40	12.89	18.23	28.50	-15.70%
YoY %	-29.34%	-32.94%	-58.25%	764.24%	-29.29%	-36.04%	-	-
Horiz. %	77.33%	109.44%	163.19%	390.88%	45.23%	63.96%	100.00%	-
EY	4.54	3.21	2.15	0.90	7.76	5.49	3.51	18.65%
YoY %	41.43%	49.30%	138.89%	-88.40%	41.35%	56.41%	-	-
Horiz. %	129.34%	91.45%	61.25%	25.64%	221.08%	156.41%	100.00%	-
DY	4.43	2.03	2.36	1.26	6.08	0.05	0.05	1871.25%
YoY %	118.23%	-13.98%	87.30%	-79.28%	12,060.00%	0.00%	-	-
Horiz. %	8,860.00%	4,060.00%	4,720.00%	2,520.00%	12,160.00%	100.00%	100.00%	-
P/NAPS	2.11	2.14	1.85	1.67	1.66	1.66	1.63	18.72%
YoY %	-1.40%	15.68%	10.78%	0.60%	0.00%	1.84%	-	-
Horiz. %	129.45%	131.29%	113.50%	102.45%	101.84%	101.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	29/11/10	25/08/10	26/05/10	25/02/10	19/11/09	27/08/09	-
Price	7.32	7.90	6.95	6.50	6.30	6.20	6.30	-
P/RPS	2.67	3.93	5.17	9.99	2.16	2.84	4.31	-27.26%
YoY %	-32.06%	-23.98%	-48.25%	362.50%	-23.94%	-34.11%	-	-
Horiz. %	61.95%	91.18%	119.95%	231.79%	50.12%	65.89%	100.00%	-
P/EPS	21.03	31.23	47.60	114.04	12.99	18.02	30.43	-21.78%
YoY %	-32.66%	-34.39%	-58.26%	777.91%	-27.91%	-40.78%	-	-
Horiz. %	69.11%	102.63%	156.42%	374.76%	42.69%	59.22%	100.00%	-
EY	4.75	3.20	2.10	0.88	7.70	5.55	3.29	27.65%
YoY %	48.44%	52.38%	138.64%	-88.57%	38.74%	68.69%	-	-
Horiz. %	144.38%	97.26%	63.83%	26.75%	234.04%	168.69%	100.00%	-
DY	4.64	2.03	2.30	1.23	6.03	0.05	0.05	1932.89%
YoY %	128.57%	-11.74%	86.99%	-79.60%	11,960.00%	0.00%	-	-
Horiz. %	9,280.00%	4,060.00%	4,600.00%	2,460.00%	12,060.00%	100.00%	100.00%	-
P/NAPS	2.02	2.14	1.89	1.71	1.68	1.64	1.74	10.42%
YoY %	-5.61%	13.23%	10.53%	1.79%	2.44%	-5.75%	-	-
Horiz. %	116.09%	122.99%	108.62%	98.28%	96.55%	94.25%	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