[MCEMENT] QoQ 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- 20.53%

YoY- -22.06%

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
Quarter Result
Revenue	667,415	602,771	617,184	568,091	591,193	548,420	624,483	4.54%
YoY %	10.72%	-2.34%	8.64%	-3.91%	7.80%	-12.18%	-	-
Horiz. %	106.87%	96.52%	98.83%	90.97%	94.67%	87.82%	100.00%	-
PBT	104,093	68,862	94,794	102,142	91,429	57,032	123,983	-11.03%
YoY %	51.16%	-27.36%	-7.19%	11.72%	60.31%	-54.00%	-	-
Horiz. %	83.96%	55.54%	76.46%	82.38%	73.74%	46.00%	100.00%	-
Tax	-27,210	-18,124	-15,422	-12,197	-16,793	-9,889	-6,123	171.03%
YoY %	-50.13%	-17.52%	-26.44%	27.37%	-69.81%	-61.51%	-	-
Horiz. %	444.39%	296.00%	251.87%	199.20%	274.26%	161.51%	100.00%	-
NP	76,883	50,738	79,372	89,945	74,636	47,143	117,860	-24.84%
YoY %	51.53%	-36.08%	-11.75%	20.51%	58.32%	-60.00%	-	-
Horiz. %	65.23%	43.05%	67.34%	76.32%	63.33%	40.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,195	51,962	80,513	91,148	75,624	48,053	119,577	-25.36%
YoY %	48.56%	-35.46%	-11.67%	20.53%	57.38%	-59.81%	-	-
Horiz. %	64.56%	43.45%	67.33%	76.23%	63.24%	40.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	26.32%	16.27%	11.94%	18.37%	17.34%	4.94%	-
YoY %	-0.68%	61.77%	36.26%	-35.00%	5.94%	251.01%	-	-
Horiz. %	529.15%	532.79%	329.35%	241.70%	371.86%	351.01%	100.00%	-
Total Cost	590,532	552,033	537,812	478,146	516,557	501,277	506,623	10.78%
YoY %	6.97%	2.64%	12.48%	-7.44%	3.05%	-1.06%	-	-
Horiz. %	116.56%	108.96%	106.16%	94.38%	101.96%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,053,867	3,058,091	3,076,444	3,143,328	3,118,428	3,211,963	3,188,746	-2.84%
YoY %	-0.14%	-0.60%	-2.13%	0.80%	-2.91%	0.73%	-	-
Horiz. %	95.77%	95.90%	96.48%	98.58%	97.79%	100.73%	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	67,863	68,146	84,750	68,148	67,976	67,442	195,056	-50.62%
YoY %	-0.42%	-19.59%	24.36%	0.25%	0.79%	-65.42%	-	-
Horiz. %	34.79%	34.94%	43.45%	34.94%	34.85%	34.58%	100.00%	-
Div Payout %	87.91%	131.15%	105.26%	74.77%	89.89%	140.35%	163.12%	-
YoY %	-32.97%	24.60%	40.78%	-16.82%	-35.95%	-13.96%	-	-
Horiz. %	53.89%	80.40%	64.53%	45.84%	55.11%	86.04%	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	3,053,867	3,058,091	3,076,444	3,143,328	3,118,428	3,211,963	3,188,746	-2.84%
YoY %	-0.14%	-0.60%	-2.13%	0.80%	-2.91%	0.73%	-	-
Horiz. %	95.77%	95.90%	96.48%	98.58%	97.79%	100.73%	100.00%	-
NOSH	848,296	851,836	847,505	851,850	849,707	843,035	848,070	0.01%
YoY %	-0.42%	0.51%	-0.51%	0.25%	0.79%	-0.59%	-	-
Horiz. %	100.03%	100.44%	99.93%	100.45%	100.19%	99.41%	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	11.52%	8.42%	12.86%	15.83%	12.62%	8.60%	18.87%	-
YoY %	36.82%	-34.53%	-18.76%	25.44%	46.74%	-54.43%	-	-
Horiz. %	61.05%	44.62%	68.15%	83.89%	66.88%	45.57%	100.00%	-
ROE	2.53%	1.70%	2.62%	2.90%	2.43%	1.50%	3.75%	-
YoY %	48.82%	-35.11%	-9.66%	19.34%	62.00%	-60.00%	-	-
Horiz. %	67.47%	45.33%	69.87%	77.33%	64.80%	40.00%	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	78.68	70.76	72.82	66.69	69.58	65.05	73.64	4.52%
YoY %	11.19%	-2.83%	9.19%	-4.15%	6.96%	-11.66%	-	-
Horiz. %	106.84%	96.09%	98.89%	90.56%	94.49%	88.34%	100.00%	-
EPS	9.10	6.10	9.50	10.70	8.90	5.70	14.10	-25.37%
YoY %	49.18%	-35.79%	-11.21%	20.22%	56.14%	-59.57%	-	-
Horiz. %	64.54%	43.26%	67.38%	75.89%	63.12%	40.43%	100.00%	-
DPS	8.00	8.00	10.00	8.00	8.00	8.00	23.00	-50.63%
YoY %	0.00%	-20.00%	25.00%	0.00%	0.00%	-65.22%	-	-
Horiz. %	34.78%	34.78%	43.48%	34.78%	34.78%	34.78%	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	49.89	45.06	46.14	42.47	44.19	41.00	46.68	4.54%
YoY %	10.72%	-2.34%	8.64%	-3.89%	7.78%	-12.17%	-	-
Horiz. %	106.88%	96.53%	98.84%	90.98%	94.67%	87.83%	100.00%	-
EPS	5.77	3.88	6.02	6.81	5.65	3.59	8.94	-25.37%
YoY %	48.71%	-35.55%	-11.60%	20.53%	57.38%	-59.84%	-	-
Horiz. %	64.54%	43.40%	67.34%	76.17%	63.20%	40.16%	100.00%	-
DPS	5.07	5.09	6.34	5.09	5.08	5.04	14.58	-50.64%
YoY %	-0.39%	-19.72%	24.56%	0.20%	0.79%	-65.43%	-	-
Horiz. %	34.77%	34.91%	43.48%	34.91%	34.84%	34.57%	100.00%	-
NAPS	2.2829	2.286	2.2997	2.3497	2.3311	2.401	2.3837	-2.84%
YoY %	-0.14%	-0.60%	-2.13%	0.80%	-2.91%	0.73%	-	-
Horiz. %	95.77%	95.90%	96.48%	98.57%	97.79%	100.73%	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	9.47	10.46	10.53	11.83	9.76	9.76	8.49	7.57%
YoY %	-9.46%	-0.66%	-10.99%	21.21%	0.00%	14.96%	-	-
Horiz. %	111.54%	123.20%	124.03%	139.34%	114.96%	114.96%	100.00%	-
P/EPS	81.87	121.31	80.74	73.74	76.29	111.40	44.33	50.69%
YoY %	-32.51%	50.25%	9.49%	-3.34%	-31.52%	151.30%	-	-
Horiz. %	184.68%	273.65%	182.13%	166.34%	172.10%	251.30%	100.00%	-
EY	1.22	0.82	1.24	1.36	1.31	0.90	2.26	-33.77%
YoY %	48.78%	-33.87%	-8.82%	3.82%	45.56%	-60.18%	-	-
Horiz. %	53.98%	36.28%	54.87%	60.18%	57.96%	39.82%	100.00%	-
DY	1.07	1.08	1.30	1.01	1.18	1.26	3.68	-56.21%
YoY %	-0.93%	-16.92%	28.71%	-14.41%	-6.35%	-65.76%	-	-
Horiz. %	29.08%	29.35%	35.33%	27.45%	32.07%	34.24%	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	8.91	10.56	10.05	11.85	9.99	9.99	8.56	2.71%
YoY %	-15.62%	5.07%	-15.19%	18.62%	0.00%	16.71%	-	-
Horiz. %	104.09%	123.36%	117.41%	138.43%	116.71%	116.71%	100.00%	-
P/EPS	77.03	122.46	77.05	73.83	78.09	114.04	44.68	43.92%
YoY %	-37.10%	58.94%	4.36%	-5.46%	-31.52%	155.24%	-	-
Horiz. %	172.40%	274.08%	172.45%	165.24%	174.78%	255.24%	100.00%	-
EY	1.30	0.82	1.30	1.35	1.28	0.88	2.24	-30.49%
YoY %	58.54%	-36.92%	-3.70%	5.47%	45.45%	-60.71%	-	-
Horiz. %	58.04%	36.61%	58.04%	60.27%	57.14%	39.29%	100.00%	-
DY	1.14	1.07	1.37	1.01	1.15	1.23	3.65	-54.06%
YoY %	6.54%	-21.90%	35.64%	-12.17%	-6.50%	-66.30%	-	-
Horiz. %	31.23%	29.32%	37.53%	27.67%	31.51%	33.70%	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