[MCEMENT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 5.65%

YoY- 40.33%

Quarter Report

LMCB 2Q2009 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	2,422,115	2,483,106	2,500,011	2,580,850	2,580,575	2,530,771	2,431,863	-0.26%
YoY %	-2.46%	-0.68%	-3.13%	0.01%	1.97%	4.07%	-	-
Horiz. %	99.60%	102.11%	102.80%	106.13%	106.12%	104.07%	100.00%	-
PBT	397,850	441,914	447,357	455,945	432,575	397,772	340,439	10.95%
YoY %	-9.97%	-1.22%	-1.88%	5.40%	8.75%	16.84%	-	-
Horiz. %	116.86%	129.81%	131.41%	133.93%	127.06%	116.84%	100.00%	-
Tax	-33,334	-35,699	-39,238	-39,285	-37,020	-29,553	-5,184	246.18%
YoY %	6.62%	9.02%	0.12%	-6.12%	-25.27%	-470.08%	-	-
Horiz. %	643.02%	688.64%	756.91%	757.81%	714.12%	570.08%	100.00%	-
NP	364,516	406,215	408,119	416,660	395,555	368,219	335,255	5.74%
YoY %	-10.27%	-0.47%	-2.05%	5.34%	7.42%	9.83%	-	-
Horiz. %	108.73%	121.17%	121.73%	124.28%	117.99%	109.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	368,872	412,228	411,782	419,334	396,917	367,685	337,617	6.08%
YoY %	-10.52%	0.11%	-1.80%	5.65%	7.95%	8.91%	-	-
Horiz. %	109.26%	122.10%	121.97%	124.20%	117.56%	108.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.38%	8.08%	8.77%	8.62%	8.56%	7.43%	1.52%	-
YoY %	3.71%	-7.87%	1.74%	0.70%	15.21%	388.82%	-	-
Horiz. %	551.32%	531.58%	576.97%	567.11%	563.16%	488.82%	100.00%	-
Total Cost	2,057,599	2,076,891	2,091,892	2,164,190	2,185,020	2,162,552	2,096,608	-1.24%
YoY %	-0.93%	-0.72%	-3.34%	-0.95%	1.04%	3.15%	-	-
Horiz. %	98.14%	99.06%	99.78%	103.22%	104.22%	103.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,211,963	3,188,746	3,218,286	3,090,670	3,114,677	3,037,840	3,032,113	3.91%
YoY %	0.73%	-0.92%	4.13%	-0.77%	2.53%	0.19%	-	-
Horiz. %	105.93%	105.17%	106.14%	101.93%	102.72%	100.19%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	518,261	450,818	128,917	255,961	254,684	254,684	248,338	63.37%
YoY %	14.96%	249.70%	-49.63%	0.50%	0.00%	2.56%	-	-
Horiz. %	208.69%	181.53%	51.91%	103.07%	102.56%	102.56%	100.00%	-
Div Payout %	140.50%	109.36%	31.31%	61.04%	64.17%	69.27%	73.56%	-
YoY %	28.47%	249.28%	-48.71%	-4.88%	-7.36%	-5.83%	-	-
Horiz. %	191.00%	148.67%	42.56%	82.98%	87.23%	94.17%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	3,211,963	3,188,746	3,218,286	3,090,670	3,114,677	3,037,840	3,032,113	3.91%
YoY %	0.73%	-0.92%	4.13%	-0.77%	2.53%	0.19%	-	-
Horiz. %	105.93%	105.17%	106.14%	101.93%	102.72%	100.19%	100.00%	-
NOSH	843,035	848,070	853,656	851,424	846,379	850,935	846,959	-0.30%
YoY %	-0.59%	-0.65%	0.26%	0.60%	-0.54%	0.47%	-	-
Horiz. %	99.54%	100.13%	100.79%	100.53%	99.93%	100.47%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	15.05%	16.36%	16.32%	16.14%	15.33%	14.55%	13.79%	-
YoY %	-8.01%	0.25%	1.12%	5.28%	5.36%	5.51%	-	-
Horiz. %	109.14%	118.64%	118.35%	117.04%	111.17%	105.51%	100.00%	-
ROE	11.48%	12.93%	12.80%	13.57%	12.74%	12.10%	11.13%	-
YoY %	-11.21%	1.02%	-5.67%	6.51%	5.29%	8.72%	-	-
Horiz. %	103.14%	116.17%	115.00%	121.92%	114.47%	108.72%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	287.31	292.79	292.86	303.12	304.90	297.41	287.13	0.04%
YoY %	-1.87%	-0.02%	-3.38%	-0.58%	2.52%	3.58%	-	-
Horiz. %	100.06%	101.97%	102.00%	105.57%	106.19%	103.58%	100.00%	-
EPS	43.76	48.61	48.24	49.25	46.90	43.21	39.86	6.42%
YoY %	-9.98%	0.77%	-2.05%	5.01%	8.54%	8.40%	-	-
Horiz. %	109.78%	121.95%	121.02%	123.56%	117.66%	108.40%	100.00%	-
DPS	61.00	53.00	15.15	30.15	30.00	30.00	29.32	63.04%
YoY %	15.09%	249.83%	-49.75%	0.50%	0.00%	2.32%	-	-
Horiz. %	208.05%	180.76%	51.67%	102.83%	102.32%	102.32%	100.00%	-
NAPS	3.81	3.76	3.77	3.63	3.68	3.57	3.58	4.24%
YoY %	1.33%	-0.27%	3.86%	-1.36%	3.08%	-0.28%	-	-
Horiz. %	106.42%	105.03%	105.31%	101.40%	102.79%	99.72%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 851,424
RPS	181.42	185.99	187.26	193.31	193.29	189.56	182.15	-0.26%
YoY %	-2.46%	-0.68%	-3.13%	0.01%	1.97%	4.07%	-	-
Horiz. %	99.60%	102.11%	102.81%	106.13%	106.12%	104.07%	100.00%	-
EPS	27.63	30.88	30.84	31.41	29.73	27.54	25.29	6.08%
YoY %	-10.52%	0.13%	-1.81%	5.65%	7.95%	8.90%	-	-
Horiz. %	109.25%	122.10%	121.95%	124.20%	117.56%	108.90%	100.00%	-
DPS	38.82	33.77	9.66	19.17	19.08	19.08	18.60	63.38%
YoY %	14.95%	249.59%	-49.61%	0.47%	0.00%	2.58%	-	-
Horiz. %	208.71%	181.56%	51.94%	103.06%	102.58%	102.58%	100.00%	-
NAPS	2.4059	2.3885	2.4106	2.315	2.333	2.2754	2.2711	3.92%
YoY %	0.73%	-0.92%	4.13%	-0.77%	2.53%	0.19%	-	-
Horiz. %	105.94%	105.17%	106.14%	101.93%	102.73%	100.19%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	6.35	6.25	6.27	5.90	4.02	3.94	3.68	-
P/RPS	2.21	2.13	2.14	1.95	1.32	1.32	1.28	43.96%
YoY %	3.76%	-0.47%	9.74%	47.73%	0.00%	3.12%	-	-
Horiz. %	172.66%	166.41%	167.19%	152.34%	103.12%	103.12%	100.00%	-
P/EPS	14.51	12.86	13.00	11.98	8.57	9.12	9.23	35.23%
YoY %	12.83%	-1.08%	8.51%	39.79%	-6.03%	-1.19%	-	-
Horiz. %	157.20%	139.33%	140.85%	129.79%	92.85%	98.81%	100.00%	-
EY	6.89	7.78	7.69	8.35	11.67	10.97	10.83	-26.04%
YoY %	-11.44%	1.17%	-7.90%	-28.45%	6.38%	1.29%	-	-
Horiz. %	63.62%	71.84%	71.01%	77.10%	107.76%	101.29%	100.00%	-
DY	9.61	8.48	2.42	5.11	7.46	7.61	7.97	13.29%
YoY %	13.33%	250.41%	-52.64%	-31.50%	-1.97%	-4.52%	-	-
Horiz. %	120.58%	106.40%	30.36%	64.12%	93.60%	95.48%	100.00%	-
P/NAPS	1.67	1.66	1.66	1.63	1.09	1.10	1.03	38.05%
YoY %	0.60%	0.00%	1.84%	49.54%	-0.91%	6.80%	-	-
Horiz. %	162.14%	161.17%	161.17%	158.25%	105.83%	106.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	25/02/10	19/11/09	27/08/09	27/05/09	18/02/09	14/11/08	-
Price	6.50	6.30	6.20	6.30	4.80	3.86	3.06	-
P/RPS	2.26	2.15	2.12	2.08	1.57	1.30	1.07	64.69%
YoY %	5.12%	1.42%	1.92%	32.48%	20.77%	21.50%	-	-
Horiz. %	211.21%	200.93%	198.13%	194.39%	146.73%	121.50%	100.00%	-
P/EPS	14.86	12.96	12.85	12.79	10.24	8.93	7.68	55.33%
YoY %	14.66%	0.86%	0.47%	24.90%	14.67%	16.28%	-	-
Horiz. %	193.49%	168.75%	167.32%	166.54%	133.33%	116.28%	100.00%	-
EY	6.73	7.72	7.78	7.82	9.77	11.19	13.03	-35.65%
YoY %	-12.82%	-0.77%	-0.51%	-19.96%	-12.69%	-14.12%	-	-
Horiz. %	51.65%	59.25%	59.71%	60.02%	74.98%	85.88%	100.00%	-
DY	9.38	8.41	2.44	4.79	6.25	7.77	9.58	-1.39%
YoY %	11.53%	244.67%	-49.06%	-23.36%	-19.56%	-18.89%	-	-
Horiz. %	97.91%	87.79%	25.47%	50.00%	65.24%	81.11%	100.00%	-
P/NAPS	1.71	1.68	1.64	1.74	1.30	1.08	0.85	59.42%
YoY %	1.79%	2.44%	-5.75%	33.85%	20.37%	27.06%	-	-
Horiz. %	201.18%	197.65%	192.94%	204.71%	152.94%	127.06%	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