[MCEMENT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 7.95%

YoY- 30.41%

Quarter Report

LMCB 1st Qtr 2009 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	2,483,106	2,500,011	2,580,850	2,580,575	2,530,771	2,431,863	2,313,989	4.80%
YoY %	-0.68%	-3.13%	0.01%	1.97%	4.07%	5.09%	-	-
Horiz. %	107.31%	108.04%	111.53%	111.52%	109.37%	105.09%	100.00%	-
PBT	441,914	447,357	455,945	432,575	397,772	340,439	310,239	26.51%
YoY %	-1.22%	-1.88%	5.40%	8.75%	16.84%	9.73%	-	-
Horiz. %	142.44%	144.20%	146.97%	139.43%	128.21%	109.73%	100.00%	-
Tax	-35,699	-39,238	-39,285	-37,020	-29,553	-5,184	-15,756	72.25%
YoY %	9.02%	0.12%	-6.12%	-25.27%	-470.08%	67.10%	-	-
Horiz. %	226.57%	249.04%	249.33%	234.96%	187.57%	32.90%	100.00%	-
NP	406,215	408,119	416,660	395,555	368,219	335,255	294,483	23.84%
YoY %	-0.47%	-2.05%	5.34%	7.42%	9.83%	13.85%	-	-
Horiz. %	137.94%	138.59%	141.49%	134.32%	125.04%	113.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	412,228	411,782	419,334	396,917	367,685	337,617	298,815	23.85%
YoY %	0.11%	-1.80%	5.65%	7.95%	8.91%	12.99%	-	-
Horiz. %	137.95%	137.80%	140.33%	132.83%	123.05%	112.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.08%	8.77%	8.62%	8.56%	7.43%	1.52%	5.08%	-
YoY %	-7.87%	1.74%	0.70%	15.21%	388.82%	-70.08%	-	-
Horiz. %	159.06%	172.64%	169.69%	168.50%	146.26%	29.92%	100.00%	-
Total Cost	2,076,891	2,091,892	2,164,190	2,185,020	2,162,552	2,096,608	2,019,506	1.88%
YoY %	-0.72%	-3.34%	-0.95%	1.04%	3.15%	3.82%	-	-
Horiz. %	102.84%	103.58%	107.16%	108.20%	107.08%	103.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,188,746	3,218,286	3,090,670	3,114,677	3,037,840	3,032,113	2,907,230	6.33%
YoY %	-0.92%	4.13%	-0.77%	2.53%	0.19%	4.30%	-	-
Horiz. %	109.68%	110.70%	106.31%	107.14%	104.49%	104.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	450,818	128,917	255,961	254,684	254,684	248,338	248,338	48.65%
YoY %	249.70%	-49.63%	0.50%	0.00%	2.56%	0.00%	-	-
Horiz. %	181.53%	51.91%	103.07%	102.56%	102.56%	100.00%	100.00%	-
Div Payout %	109.36%	31.31%	61.04%	64.17%	69.27%	73.56%	83.11%	-
YoY %	249.28%	-48.71%	-4.88%	-7.36%	-5.83%	-11.49%	-	-
Horiz. %	131.58%	37.67%	73.44%	77.21%	83.35%	88.51%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	3,188,746	3,218,286	3,090,670	3,114,677	3,037,840	3,032,113	2,907,230	6.33%
YoY %	-0.92%	4.13%	-0.77%	2.53%	0.19%	4.30%	-	-
Horiz. %	109.68%	110.70%	106.31%	107.14%	104.49%	104.30%	100.00%	-
NOSH	848,070	853,656	851,424	846,379	850,935	846,959	847,589	0.03%
YoY %	-0.65%	0.26%	0.60%	-0.54%	0.47%	-0.07%	-	-
Horiz. %	100.06%	100.72%	100.45%	99.86%	100.39%	99.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	16.36%	16.32%	16.14%	15.33%	14.55%	13.79%	12.73%	-
YoY %	0.25%	1.12%	5.28%	5.36%	5.51%	8.33%	-	-
Horiz. %	128.52%	128.20%	126.79%	120.42%	114.30%	108.33%	100.00%	-
ROE	12.93%	12.80%	13.57%	12.74%	12.10%	11.13%	10.28%	-
YoY %	1.02%	-5.67%	6.51%	5.29%	8.72%	8.27%	-	-
Horiz. %	125.78%	124.51%	132.00%	123.93%	117.70%	108.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	292.79	292.86	303.12	304.90	297.41	287.13	273.01	4.76%
YoY %	-0.02%	-3.38%	-0.58%	2.52%	3.58%	5.17%	-	-
Horiz. %	107.25%	107.27%	111.03%	111.68%	108.94%	105.17%	100.00%	-
EPS	48.61	48.24	49.25	46.90	43.21	39.86	35.25	23.81%
YoY %	0.77%	-2.05%	5.01%	8.54%	8.40%	13.08%	-	-
Horiz. %	137.90%	136.85%	139.72%	133.05%	122.58%	113.08%	100.00%	-
DPS	53.00	15.15	30.15	30.00	30.00	29.32	29.30	48.29%
YoY %	249.83%	-49.75%	0.50%	0.00%	2.32%	0.07%	-	-
Horiz. %	180.89%	51.71%	102.90%	102.39%	102.39%	100.07%	100.00%	-
NAPS	3.76	3.77	3.63	3.68	3.57	3.58	3.43	6.29%
YoY %	-0.27%	3.86%	-1.36%	3.08%	-0.28%	4.37%	-	-
Horiz. %	109.62%	109.91%	105.83%	107.29%	104.08%	104.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 846,379
RPS	185.62	186.88	192.93	192.91	189.18	181.79	172.98	4.80%
YoY %	-0.67%	-3.14%	0.01%	1.97%	4.07%	5.09%	-	-
Horiz. %	107.31%	108.04%	111.53%	111.52%	109.37%	105.09%	100.00%	-
EPS	30.82	30.78	31.35	29.67	27.49	25.24	22.34	23.85%
YoY %	0.13%	-1.82%	5.66%	7.93%	8.91%	12.98%	-	-
Horiz. %	137.96%	137.78%	140.33%	132.81%	123.05%	112.98%	100.00%	-
DPS	33.70	9.64	19.13	19.04	19.04	18.56	18.56	48.67%
YoY %	249.59%	-49.61%	0.47%	0.00%	2.59%	0.00%	-	-
Horiz. %	181.57%	51.94%	103.07%	102.59%	102.59%	100.00%	100.00%	-
NAPS	2.3837	2.4058	2.3104	2.3283	2.2709	2.2666	2.1732	6.33%
YoY %	-0.92%	4.13%	-0.77%	2.53%	0.19%	4.30%	-	-
Horiz. %	109.69%	110.70%	106.31%	107.14%	104.50%	104.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	6.25	6.27	5.90	4.02	3.94	3.68	4.28	-
P/RPS	2.13	2.14	1.95	1.32	1.32	1.28	1.57	22.48%
YoY %	-0.47%	9.74%	47.73%	0.00%	3.12%	-18.47%	-	-
Horiz. %	135.67%	136.31%	124.20%	84.08%	84.08%	81.53%	100.00%	-
P/EPS	12.86	13.00	11.98	8.57	9.12	9.23	12.14	3.90%
YoY %	-1.08%	8.51%	39.79%	-6.03%	-1.19%	-23.97%	-	-
Horiz. %	105.93%	107.08%	98.68%	70.59%	75.12%	76.03%	100.00%	-
EY	7.78	7.69	8.35	11.67	10.97	10.83	8.24	-3.74%
YoY %	1.17%	-7.90%	-28.45%	6.38%	1.29%	31.43%	-	-
Horiz. %	94.42%	93.33%	101.33%	141.63%	133.13%	131.43%	100.00%	-
DY	8.48	2.42	5.11	7.46	7.61	7.97	6.85	15.24%
YoY %	250.41%	-52.64%	-31.50%	-1.97%	-4.52%	16.35%	-	-
Horiz. %	123.80%	35.33%	74.60%	108.91%	111.09%	116.35%	100.00%	-
P/NAPS	1.66	1.66	1.63	1.09	1.10	1.03	1.25	20.75%
YoY %	0.00%	1.84%	49.54%	-0.91%	6.80%	-17.60%	-	-
Horiz. %	132.80%	132.80%	130.40%	87.20%	88.00%	82.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	19/11/09	27/08/09	27/05/09	18/02/09	14/11/08	26/08/08	-
Price	6.30	6.20	6.30	4.80	3.86	3.06	4.18	-
P/RPS	2.15	2.12	2.08	1.57	1.30	1.07	1.53	25.38%
YoY %	1.42%	1.92%	32.48%	20.77%	21.50%	-30.07%	-	-
Horiz. %	140.52%	138.56%	135.95%	102.61%	84.97%	69.93%	100.00%	-
P/EPS	12.96	12.85	12.79	10.24	8.93	7.68	11.86	6.07%
YoY %	0.86%	0.47%	24.90%	14.67%	16.28%	-35.24%	-	-
Horiz. %	109.27%	108.35%	107.84%	86.34%	75.30%	64.76%	100.00%	-
EY	7.72	7.78	7.82	9.77	11.19	13.03	8.43	-5.68%
YoY %	-0.77%	-0.51%	-19.96%	-12.69%	-14.12%	54.57%	-	-
Horiz. %	91.58%	92.29%	92.76%	115.90%	132.74%	154.57%	100.00%	-
DY	8.41	2.44	4.79	6.25	7.77	9.58	7.01	12.86%
YoY %	244.67%	-49.06%	-23.36%	-19.56%	-18.89%	36.66%	-	-
Horiz. %	119.97%	34.81%	68.33%	89.16%	110.84%	136.66%	100.00%	-
P/NAPS	1.68	1.64	1.74	1.30	1.08	0.85	1.22	23.70%
YoY %	2.44%	-5.75%	33.85%	20.37%	27.06%	-30.33%	-	-
Horiz. %	137.70%	134.43%	142.62%	106.56%	88.52%	69.67%	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