[MCEMENT] QoQ Annualized 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- -53.37%

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
Annualized Quarter Result
Revenue	2,324,888	2,276,938	2,279,226	2,193,680	2,483,106	2,478,164	2,480,608	-4.21%
YoY %	2.11%	-0.10%	3.90%	-11.66%	0.20%	-0.10%	-	-
Horiz. %	93.72%	91.79%	91.88%	88.43%	100.10%	99.90%	100.00%	-
PBT	345,397	334,137	296,922	228,128	441,914	423,908	382,918	-6.62%
YoY %	3.37%	12.53%	30.16%	-48.38%	4.25%	10.70%	-	-
Horiz. %	90.20%	87.26%	77.54%	59.58%	115.41%	110.70%	100.00%	-
Tax	-54,299	-51,838	-53,364	-39,556	-35,699	-39,434	-39,722	23.10%
YoY %	-4.75%	2.86%	-34.91%	-10.80%	9.47%	0.73%	-	-
Horiz. %	136.70%	130.50%	134.34%	99.58%	89.87%	99.27%	100.00%	-
NP	291,098	282,298	243,558	188,572	406,215	384,473	343,196	-10.36%
YoY %	3.12%	15.91%	29.16%	-53.58%	5.66%	12.03%	-	-
Horiz. %	84.82%	82.26%	70.97%	54.95%	118.36%	112.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,340	286,433	247,354	192,212	412,228	390,201	351,400	-10.91%
YoY %	3.11%	15.80%	28.69%	-53.37%	5.65%	11.04%	-	-
Horiz. %	84.05%	81.51%	70.39%	54.70%	117.31%	111.04%	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	1,994,640	2,035,668	2,005,108	2,076,891	2,093,690	2,137,412	-3.24%
YoY %	1.96%	-2.02%	1.52%	-3.46%	-0.80%	-2.05%	-	-
Horiz. %	95.15%	93.32%	95.24%	93.81%	97.17%	97.95%	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	181,143	271,072	269,771	322,982	3,402	5,092	1364.51%
YoY %	59.29%	-33.18%	0.48%	-16.47%	9,393.89%	-33.19%	-	-
Horiz. %	5,666.73%	3,557.40%	5,323.49%	5,297.94%	6,342.93%	66.81%	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%	9.14%	7.96%	5.98%	12.90%	12.17%	11.40%	-
YoY %	4.92%	14.82%	33.11%	-53.64%	6.00%	6.75%	-	-
Horiz. %	84.12%	80.18%	69.82%	52.46%	113.16%	106.75%	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	268.16	269.06	260.21	292.15	291.30	292.25	-4.21%
YoY %	2.16%	-0.33%	3.40%	-10.93%	0.29%	-0.33%	-	-
Horiz. %	93.73%	91.76%	92.07%	89.04%	99.97%	99.67%	100.00%	-
EPS	34.80	33.73	29.20	22.80	48.50	45.87	41.40	-10.90%
YoY %	3.17%	15.51%	28.07%	-52.99%	5.73%	10.80%	-	-
Horiz. %	84.06%	81.47%	70.53%	55.07%	117.15%	110.80%	100.00%	-
DPS	34.00	21.33	32.00	32.00	38.00	0.40	0.60	1364.50%
YoY %	59.40%	-33.34%	0.00%	-15.79%	9,400.00%	-33.33%	-	-
Horiz. %	5,666.67%	3,555.00%	5,333.33%	5,333.33%	6,333.33%	66.67%	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	174.32	170.73	170.90	164.48	186.19	185.81	186.00	-4.22%
YoY %	2.10%	-0.10%	3.90%	-11.66%	0.20%	-0.10%	-	-
Horiz. %	93.72%	91.79%	91.88%	88.43%	100.10%	99.90%	100.00%	-
EPS	22.14	21.48	18.55	14.41	30.91	29.26	26.35	-10.92%
YoY %	3.07%	15.80%	28.73%	-53.38%	5.64%	11.04%	-	-
Horiz. %	84.02%	81.52%	70.40%	54.69%	117.31%	111.04%	100.00%	-
DPS	21.64	13.58	20.33	20.23	24.22	0.26	0.38	1369.32%
YoY %	59.35%	-33.20%	0.49%	-16.47%	9,215.38%	-31.58%	-	-
Horiz. %	5,694.74%	3,573.68%	5,350.00%	5,323.68%	6,373.68%	68.42%	100.00%	-
NAPS	2.3099	2.3493	2.3311	2.4084	2.3963	2.4048	2.3102	-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	2.94	2.52	2.44	2.14	2.15	2.02	24.24%
YoY %	-4.76%	16.67%	3.28%	14.02%	-0.47%	6.44%	-	-
Horiz. %	138.61%	145.54%	124.75%	120.79%	105.94%	106.44%	100.00%	-
P/EPS	22.04	23.39	23.25	27.85	12.89	13.67	14.25	33.63%
YoY %	-5.77%	0.60%	-16.52%	116.06%	-5.71%	-4.07%	-	-
Horiz. %	154.67%	164.14%	163.16%	195.44%	90.46%	95.93%	100.00%	-
EY	4.54	4.28	4.30	3.59	7.76	7.32	7.02	-25.15%
YoY %	6.07%	-0.47%	19.78%	-53.74%	6.01%	4.27%	-	-
Horiz. %	64.67%	60.97%	61.25%	51.14%	110.54%	104.27%	100.00%	-
DY	4.43	2.70	4.71	5.04	6.08	0.06	0.10	1143.37%
YoY %	64.07%	-42.68%	-6.55%	-17.11%	10,033.33%	-40.00%	-	-
Horiz. %	4,430.00%	2,700.00%	4,710.00%	5,040.00%	6,080.00%	60.00%	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	2.95	2.58	2.50	2.16	2.13	2.16	15.13%
YoY %	-9.49%	14.34%	3.20%	15.74%	1.41%	-1.39%	-	-
Horiz. %	123.61%	136.57%	119.44%	115.74%	100.00%	98.61%	100.00%	-
P/EPS	21.03	23.42	23.80	28.51	12.99	13.52	15.22	23.98%
YoY %	-10.20%	-1.60%	-16.52%	119.48%	-3.92%	-11.17%	-	-
Horiz. %	138.17%	153.88%	156.37%	187.32%	85.35%	88.83%	100.00%	-
EY	4.75	4.27	4.20	3.51	7.70	7.40	6.57	-19.39%
YoY %	11.24%	1.67%	19.66%	-54.42%	4.05%	12.63%	-	-
Horiz. %	72.30%	64.99%	63.93%	53.42%	117.20%	112.63%	100.00%	-
DY	4.64	2.70	4.60	4.92	6.03	0.06	0.10	1182.26%
YoY %	71.85%	-41.30%	-6.50%	-18.41%	9,950.00%	-40.00%	-	-
Horiz. %	4,640.00%	2,700.00%	4,600.00%	4,920.00%	6,030.00%	60.00%	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