[MCEMENT] QoQ TTM 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- -11.68%

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
TTM Result
Revenue	2,512,897	2,455,461	2,379,239	2,324,888	2,332,187	2,382,415	2,422,115	2.48%
YoY %	2.34%	3.20%	2.34%	-0.31%	-2.11%	-1.64%	-	-
Horiz. %	103.75%	101.38%	98.23%	95.99%	96.29%	98.36%	100.00%	-
PBT	364,963	369,891	357,227	345,397	374,586	398,916	397,850	-5.58%
YoY %	-1.33%	3.55%	3.43%	-7.79%	-6.10%	0.27%	-	-
Horiz. %	91.73%	92.97%	89.79%	86.82%	94.15%	100.27%	100.00%	-
Tax	-86,105	-72,953	-62,536	-54,301	-45,002	-42,520	-33,334	88.15%
YoY %	-18.03%	-16.66%	-15.17%	-20.66%	-5.84%	-27.56%	-	-
Horiz. %	258.31%	218.85%	187.60%	162.90%	135.00%	127.56%	100.00%	-
NP	278,858	296,938	294,691	291,096	329,584	356,396	364,516	-16.34%
YoY %	-6.09%	0.76%	1.23%	-11.68%	-7.52%	-2.23%	-	-
Horiz. %	76.50%	81.46%	80.84%	79.86%	90.42%	97.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,972	300,818	299,247	295,338	334,402	360,205	368,872	-16.58%
YoY %	-6.60%	0.52%	1.32%	-11.68%	-7.16%	-2.35%	-	-
Horiz. %	76.17%	81.55%	81.12%	80.07%	90.66%	97.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	19.72%	17.51%	15.72%	12.01%	10.66%	8.38%	-
YoY %	19.62%	12.62%	11.39%	30.89%	12.66%	27.21%	-	-
Horiz. %	281.50%	235.32%	208.95%	187.59%	143.32%	127.21%	100.00%	-
Total Cost	2,234,039	2,158,523	2,084,548	2,033,792	2,002,603	2,026,019	2,057,599	5.63%
YoY %	3.50%	3.55%	2.50%	1.56%	-1.16%	-1.53%	-	-
Horiz. %	108.58%	104.90%	101.31%	98.84%	97.33%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,064,288	3,053,867	3,058,091	3,076,444	3,143,328	3,118,428	3,211,963	-3.08%
YoY %	0.34%	-0.14%	-0.60%	-2.13%	0.80%	-2.91%	-	-
Horiz. %	95.40%	95.08%	95.21%	95.78%	97.86%	97.09%	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	288,667	288,909	289,022	288,318	398,623	458,524	518,261	-32.27%
YoY %	-0.08%	-0.04%	0.24%	-27.67%	-13.06%	-11.53%	-	-
Horiz. %	55.70%	55.75%	55.77%	55.63%	76.92%	88.47%	100.00%	-
Div Payout %	102.74%	96.04%	96.58%	97.62%	119.20%	127.30%	140.50%	-
YoY %	6.98%	-0.56%	-1.07%	-18.10%	-6.36%	-9.40%	-	-
Horiz. %	73.12%	68.36%	68.74%	69.48%	84.84%	90.60%	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	3,064,288	3,053,867	3,058,091	3,076,444	3,143,328	3,118,428	3,211,963	-3.08%
YoY %	0.34%	-0.14%	-0.60%	-2.13%	0.80%	-2.91%	-	-
Horiz. %	95.40%	95.08%	95.21%	95.78%	97.86%	97.09%	100.00%	-
NOSH	848,833	848,296	851,836	847,505	851,850	849,707	843,035	0.45%
YoY %	0.06%	-0.42%	0.51%	-0.51%	0.25%	0.79%	-	-
Horiz. %	100.69%	100.62%	101.04%	100.53%	101.05%	100.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	11.10%	12.09%	12.39%	12.52%	14.13%	14.96%	15.05%	-
YoY %	-8.19%	-2.42%	-1.04%	-11.39%	-5.55%	-0.60%	-	-
Horiz. %	73.75%	80.33%	82.33%	83.19%	93.89%	99.40%	100.00%	-
ROE	9.17%	9.85%	9.79%	9.60%	10.64%	11.55%	11.48%	-
YoY %	-6.90%	0.61%	1.98%	-9.77%	-7.88%	0.61%	-	-
Horiz. %	79.88%	85.80%	85.28%	83.62%	92.68%	100.61%	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	296.04	289.46	279.31	274.32	273.78	280.38	287.31	2.01%
YoY %	2.27%	3.63%	1.82%	0.20%	-2.35%	-2.41%	-	-
Horiz. %	103.04%	100.75%	97.22%	95.48%	95.29%	97.59%	100.00%	-
EPS	33.10	35.46	35.13	34.85	39.26	42.39	43.76	-16.96%
YoY %	-6.66%	0.94%	0.80%	-11.23%	-7.38%	-3.13%	-	-
Horiz. %	75.64%	81.03%	80.28%	79.64%	89.72%	96.87%	100.00%	-
DPS	34.00	34.00	34.00	34.00	47.00	54.00	61.00	-32.24%
YoY %	0.00%	0.00%	0.00%	-27.66%	-12.96%	-11.48%	-	-
Horiz. %	55.74%	55.74%	55.74%	55.74%	77.05%	88.52%	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	187.90	183.60	177.90	173.84	174.38	178.14	181.11	2.48%
YoY %	2.34%	3.20%	2.34%	-0.31%	-2.11%	-1.64%	-	-
Horiz. %	103.75%	101.37%	98.23%	95.99%	96.28%	98.36%	100.00%	-
EPS	21.01	22.49	22.38	22.08	25.00	26.93	27.58	-16.57%
YoY %	-6.58%	0.49%	1.36%	-11.68%	-7.17%	-2.36%	-	-
Horiz. %	76.18%	81.54%	81.15%	80.06%	90.65%	97.64%	100.00%	-
DPS	21.58	21.60	21.61	21.56	29.81	34.28	38.75	-32.28%
YoY %	-0.09%	-0.05%	0.23%	-27.68%	-13.04%	-11.54%	-	-
Horiz. %	55.69%	55.74%	55.77%	55.64%	76.93%	88.46%	100.00%	-
NAPS	2.2912	2.2834	2.2866	2.3003	2.3503	2.3317	2.4017	-3.08%
YoY %	0.34%	-0.14%	-0.60%	-2.13%	0.80%	-2.91%	-	-
Horiz. %	95.40%	95.07%	95.21%	95.78%	97.86%	97.09%	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	2.22	2.57	2.65	2.80	2.88	2.42	2.21	0.30%
YoY %	-13.62%	-3.02%	-5.36%	-2.78%	19.01%	9.50%	-	-
Horiz. %	100.45%	116.29%	119.91%	126.70%	130.32%	109.50%	100.00%	-
P/EPS	19.82	21.01	21.06	22.01	20.10	16.02	14.51	23.08%
YoY %	-5.66%	-0.24%	-4.32%	9.50%	25.47%	10.41%	-	-
Horiz. %	136.60%	144.80%	145.14%	151.69%	138.53%	110.41%	100.00%	-
EY	5.05	4.76	4.75	4.54	4.98	6.24	6.89	-18.69%
YoY %	6.09%	0.21%	4.63%	-8.84%	-20.19%	-9.43%	-	-
Horiz. %	73.29%	69.09%	68.94%	65.89%	72.28%	90.57%	100.00%	-
DY	5.18	4.56	4.59	4.43	5.96	7.95	9.61	-33.74%
YoY %	13.60%	-0.65%	3.61%	-25.67%	-25.03%	-17.27%	-	-
Horiz. %	53.90%	47.45%	47.76%	46.10%	62.02%	82.73%	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	2.23	2.42	2.67	2.67	2.89	2.48	2.26	-0.88%
YoY %	-7.85%	-9.36%	0.00%	-7.61%	16.53%	9.73%	-	-
Horiz. %	98.67%	107.08%	118.14%	118.14%	127.88%	109.73%	100.00%	-
P/EPS	19.91	19.77	21.26	21.01	20.12	16.39	14.86	21.51%
YoY %	0.71%	-7.01%	1.19%	4.42%	22.76%	10.30%	-	-
Horiz. %	133.98%	133.04%	143.07%	141.39%	135.40%	110.30%	100.00%	-
EY	5.02	5.06	4.70	4.76	4.97	6.10	6.73	-17.73%
YoY %	-0.79%	7.66%	-1.26%	-4.23%	-18.52%	-9.36%	-	-
Horiz. %	74.59%	75.19%	69.84%	70.73%	73.85%	90.64%	100.00%	-
DY	5.16	4.85	4.55	4.64	5.95	7.77	9.38	-32.83%
YoY %	6.39%	6.59%	-1.94%	-22.02%	-23.42%	-17.16%	-	-
Horiz. %	55.01%	51.71%	48.51%	49.47%	63.43%	82.84%	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