[MCEMENT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 5.64%

YoY- 12.11%

Quarter Report

LMCB 4Q2009 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	2,276,938	2,279,226	2,193,680	2,483,106	2,478,164	2,480,608	2,437,644	-4.44%
YoY %	-0.10%	3.90%	-11.66%	0.20%	-0.10%	1.76%	-	-
Horiz. %	93.41%	93.50%	89.99%	101.86%	101.66%	101.76%	100.00%	-
PBT	334,137	296,922	228,128	441,914	423,908	382,918	404,384	-11.93%
YoY %	12.53%	30.16%	-48.38%	4.25%	10.70%	-5.31%	-	-
Horiz. %	82.63%	73.43%	56.41%	109.28%	104.83%	94.69%	100.00%	-
Tax	-51,838	-53,364	-39,556	-35,699	-39,434	-39,722	-49,016	3.79%
YoY %	2.86%	-34.91%	-10.80%	9.47%	0.73%	18.96%	-	-
Horiz. %	105.76%	108.87%	80.70%	72.83%	80.45%	81.04%	100.00%	-
NP	282,298	243,558	188,572	406,215	384,473	343,196	355,368	-14.21%
YoY %	15.91%	29.16%	-53.58%	5.66%	12.03%	-3.43%	-	-
Horiz. %	79.44%	68.54%	53.06%	114.31%	108.19%	96.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	286,433	247,354	192,212	412,228	390,201	351,400	365,636	-15.00%
YoY %	15.80%	28.69%	-53.37%	5.65%	11.04%	-3.89%	-	-
Horiz. %	78.34%	67.65%	52.57%	112.74%	106.72%	96.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.51%	17.97%	17.34%	8.08%	9.30%	10.37%	12.12%	-
YoY %	-13.69%	3.63%	114.60%	-13.12%	-10.32%	-14.44%	-	-
Horiz. %	127.97%	148.27%	143.07%	66.67%	76.73%	85.56%	100.00%	-
Total Cost	1,994,640	2,035,668	2,005,108	2,076,891	2,093,690	2,137,412	2,082,276	-2.82%
YoY %	-2.02%	1.52%	-3.46%	-0.80%	-2.05%	2.65%	-	-
Horiz. %	95.79%	97.76%	96.29%	99.74%	100.55%	102.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,133,218	3,108,867	3,211,963	3,195,829	3,207,250	3,081,115	3,114,677	0.39%
YoY %	0.78%	-3.21%	0.50%	-0.36%	4.09%	-1.08%	-	-
Horiz. %	100.60%	99.81%	103.12%	102.61%	102.97%	98.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	181,143	271,072	269,771	322,982	3,402	5,092	-	-
YoY %	-33.18%	0.48%	-16.47%	9,393.89%	-33.19%	0.00%	-	-
Horiz. %	3,557.40%	5,323.49%	5,297.94%	6,342.93%	66.81%	100.00%	-	-
Div Payout %	63.24%	109.59%	140.35%	78.35%	0.87%	1.45%	-	-
YoY %	-42.29%	-21.92%	79.13%	8,905.75%	-40.00%	0.00%	-	-
Horiz. %	4,361.38%	7,557.93%	9,679.31%	5,403.45%	60.00%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,133,218	3,108,867	3,211,963	3,195,829	3,207,250	3,081,115	3,114,677	0.39%
YoY %	0.78%	-3.21%	0.50%	-0.36%	4.09%	-1.08%	-	-
Horiz. %	100.60%	99.81%	103.12%	102.61%	102.97%	98.92%	100.00%	-
NOSH	849,110	847,102	843,035	849,954	850,729	848,792	846,379	0.21%
YoY %	0.24%	0.48%	-0.81%	-0.09%	0.23%	0.29%	-	-
Horiz. %	100.32%	100.09%	99.60%	100.42%	100.51%	100.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	12.40%	10.69%	8.60%	16.36%	15.51%	13.84%	14.58%	-
YoY %	16.00%	24.30%	-47.43%	5.48%	12.07%	-5.08%	-	-
Horiz. %	85.05%	73.32%	58.98%	112.21%	106.38%	94.92%	100.00%	-
ROE	9.14%	7.96%	5.98%	12.90%	12.17%	11.40%	11.74%	-
YoY %	14.82%	33.11%	-53.64%	6.00%	6.75%	-2.90%	-	-
Horiz. %	77.85%	67.80%	50.94%	109.88%	103.66%	97.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	268.16	269.06	260.21	292.15	291.30	292.25	288.01	-4.64%
YoY %	-0.33%	3.40%	-10.93%	0.29%	-0.33%	1.47%	-	-
Horiz. %	93.11%	93.42%	90.35%	101.44%	101.14%	101.47%	100.00%	-
EPS	33.73	29.20	22.80	48.50	45.87	41.40	43.20	-15.19%
YoY %	15.51%	28.07%	-52.99%	5.73%	10.80%	-4.17%	-	-
Horiz. %	78.08%	67.59%	52.78%	112.27%	106.18%	95.83%	100.00%	-
DPS	21.33	32.00	32.00	38.00	0.40	0.60	0.00	-
YoY %	-33.34%	0.00%	-15.79%	9,400.00%	-33.33%	0.00%	-	-
Horiz. %	3,555.00%	5,333.33%	5,333.33%	6,333.33%	66.67%	100.00%	-	-
NAPS	3.69	3.67	3.81	3.76	3.77	3.63	3.68	0.18%
YoY %	0.54%	-3.67%	1.33%	-0.27%	3.86%	-1.36%	-	-
Horiz. %	100.27%	99.73%	103.53%	102.17%	102.45%	98.64%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 848,070
RPS	170.24	170.41	164.02	185.66	185.29	185.47	182.26	-4.44%
YoY %	-0.10%	3.90%	-11.66%	0.20%	-0.10%	1.76%	-	-
Horiz. %	93.41%	93.50%	89.99%	101.87%	101.66%	101.76%	100.00%	-
EPS	21.42	18.49	14.37	30.82	29.17	26.27	27.34	-15.00%
YoY %	15.85%	28.67%	-53.37%	5.66%	11.04%	-3.91%	-	-
Horiz. %	78.35%	67.63%	52.56%	112.73%	106.69%	96.09%	100.00%	-
DPS	13.54	20.27	20.17	24.15	0.25	0.38	0.00	-
YoY %	-33.20%	0.50%	-16.48%	9,560.00%	-34.21%	0.00%	-	-
Horiz. %	3,563.16%	5,334.21%	5,307.89%	6,355.26%	65.79%	100.00%	-	-
NAPS	2.3427	2.3244	2.4015	2.3895	2.398	2.3037	2.3288	0.39%
YoY %	0.79%	-3.21%	0.50%	-0.35%	4.09%	-1.08%	-	-
Horiz. %	100.60%	99.81%	103.12%	102.61%	102.97%	98.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	7.89	6.79	6.35	6.25	6.27	5.90	4.02	-
P/RPS	2.94	2.52	2.44	2.14	2.15	2.02	1.40	63.91%
YoY %	16.67%	3.28%	14.02%	-0.47%	6.44%	44.29%	-	-
Horiz. %	210.00%	180.00%	174.29%	152.86%	153.57%	144.29%	100.00%	-
P/EPS	23.39	23.25	27.85	12.89	13.67	14.25	9.31	84.70%
YoY %	0.60%	-16.52%	116.06%	-5.71%	-4.07%	53.06%	-	-
Horiz. %	251.24%	249.73%	299.14%	138.45%	146.83%	153.06%	100.00%	-
EY	4.28	4.30	3.59	7.76	7.32	7.02	10.75	-45.84%
YoY %	-0.47%	19.78%	-53.74%	6.01%	4.27%	-34.70%	-	-
Horiz. %	39.81%	40.00%	33.40%	72.19%	68.09%	65.30%	100.00%	-
DY	2.70	4.71	5.04	6.08	0.06	0.10	0.00	-
YoY %	-42.68%	-6.55%	-17.11%	10,033.33%	-40.00%	0.00%	-	-
Horiz. %	2,700.00%	4,710.00%	5,040.00%	6,080.00%	60.00%	100.00%	-	-
P/NAPS	2.14	1.85	1.67	1.66	1.66	1.63	1.09	56.72%
YoY %	15.68%	10.78%	0.60%	0.00%	1.84%	49.54%	-	-
Horiz. %	196.33%	169.72%	153.21%	152.29%	152.29%	149.54%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	25/08/10	26/05/10	25/02/10	19/11/09	27/08/09	27/05/09	-
Price	7.90	6.95	6.50	6.30	6.20	6.30	4.80	-
P/RPS	2.95	2.58	2.50	2.16	2.13	2.16	1.67	46.07%
YoY %	14.34%	3.20%	15.74%	1.41%	-1.39%	29.34%	-	-
Horiz. %	176.65%	154.49%	149.70%	129.34%	127.54%	129.34%	100.00%	-
P/EPS	23.42	23.80	28.51	12.99	13.52	15.22	11.11	64.33%
YoY %	-1.60%	-16.52%	119.48%	-3.92%	-11.17%	36.99%	-	-
Horiz. %	210.80%	214.22%	256.62%	116.92%	121.69%	136.99%	100.00%	-
EY	4.27	4.20	3.51	7.70	7.40	6.57	9.00	-39.14%
YoY %	1.67%	19.66%	-54.42%	4.05%	12.63%	-27.00%	-	-
Horiz. %	47.44%	46.67%	39.00%	85.56%	82.22%	73.00%	100.00%	-
DY	2.70	4.60	4.92	6.03	0.06	0.10	0.00	-
YoY %	-41.30%	-6.50%	-18.41%	9,950.00%	-40.00%	0.00%	-	-
Horiz. %	2,700.00%	4,600.00%	4,920.00%	6,030.00%	60.00%	100.00%	-	-
P/NAPS	2.14	1.89	1.71	1.68	1.64	1.74	1.30	39.37%
YoY %	13.23%	10.53%	1.79%	2.44%	-5.75%	33.85%	-	-
Horiz. %	164.62%	145.38%	131.54%	129.23%	126.15%	133.85%	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