[MCEMENT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[MCEMENT] MALAYAN CEMENT BERHAD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -1.8%

YoY- 21.97%

Quarter Report

LMCB 3Q2009 quarterly announcement (Final).pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	2,382,415	2,422,115	2,483,106	2,500,011	2,580,850	2,580,575	2,530,771	-3.95%
YoY %	-1.64%	-2.46%	-0.68%	-3.13%	0.01%	1.97%	-	-
Horiz. %	94.14%	95.71%	98.12%	98.78%	101.98%	101.97%	100.00%	-
PBT	398,916	397,850	441,914	447,357	455,945	432,575	397,772	0.19%
YoY %	0.27%	-9.97%	-1.22%	-1.88%	5.40%	8.75%	-	-
Horiz. %	100.29%	100.02%	111.10%	112.47%	114.62%	108.75%	100.00%	-
Tax	-42,520	-33,334	-35,699	-39,238	-39,285	-37,020	-29,553	27.53%
YoY %	-27.56%	6.62%	9.02%	0.12%	-6.12%	-25.27%	-	-
Horiz. %	143.88%	112.79%	120.80%	132.77%	132.93%	125.27%	100.00%	-
NP	356,396	364,516	406,215	408,119	416,660	395,555	368,219	-2.15%
YoY %	-2.23%	-10.27%	-0.47%	-2.05%	5.34%	7.42%	-	-
Horiz. %	96.79%	98.99%	110.32%	110.84%	113.16%	107.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,205	368,872	412,228	411,782	419,334	396,917	367,685	-1.36%
YoY %	-2.35%	-10.52%	0.11%	-1.80%	5.65%	7.95%	-	-
Horiz. %	97.97%	100.32%	112.11%	111.99%	114.05%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.66%	8.38%	8.08%	8.77%	8.62%	8.56%	7.43%	-
YoY %	27.21%	3.71%	-7.87%	1.74%	0.70%	15.21%	-	-
Horiz. %	143.47%	112.79%	108.75%	118.03%	116.02%	115.21%	100.00%	-
Total Cost	2,026,019	2,057,599	2,076,891	2,091,892	2,164,190	2,185,020	2,162,552	-4.26%
YoY %	-1.53%	-0.93%	-0.72%	-3.34%	-0.95%	1.04%	-	-
Horiz. %	93.69%	95.15%	96.04%	96.73%	100.08%	101.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,118,428	3,211,963	3,188,746	3,218,286	3,090,670	3,114,677	3,037,840	1.76%
YoY %	-2.91%	0.73%	-0.92%	4.13%	-0.77%	2.53%	-	-
Horiz. %	102.65%	105.73%	104.97%	105.94%	101.74%	102.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	458,524	518,261	450,818	128,917	255,961	254,684	254,684	48.15%
YoY %	-11.53%	14.96%	249.70%	-49.63%	0.50%	0.00%	-	-
Horiz. %	180.04%	203.49%	177.01%	50.62%	100.50%	100.00%	100.00%	-
Div Payout %	127.30%	140.50%	109.36%	31.31%	61.04%	64.17%	69.27%	-
YoY %	-9.40%	28.47%	249.28%	-48.71%	-4.88%	-7.36%	-	-
Horiz. %	183.77%	202.83%	157.87%	45.20%	88.12%	92.64%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	3,118,428	3,211,963	3,188,746	3,218,286	3,090,670	3,114,677	3,037,840	1.76%
YoY %	-2.91%	0.73%	-0.92%	4.13%	-0.77%	2.53%	-	-
Horiz. %	102.65%	105.73%	104.97%	105.94%	101.74%	102.53%	100.00%	-
NOSH	849,707	843,035	848,070	853,656	851,424	846,379	850,935	-0.09%
YoY %	0.79%	-0.59%	-0.65%	0.26%	0.60%	-0.54%	-	-
Horiz. %	99.86%	99.07%	99.66%	100.32%	100.06%	99.46%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	14.96%	15.05%	16.36%	16.32%	16.14%	15.33%	14.55%	-
YoY %	-0.60%	-8.01%	0.25%	1.12%	5.28%	5.36%	-	-
Horiz. %	102.82%	103.44%	112.44%	112.16%	110.93%	105.36%	100.00%	-
ROE	11.55%	11.48%	12.93%	12.80%	13.57%	12.74%	12.10%	-
YoY %	0.61%	-11.21%	1.02%	-5.67%	6.51%	5.29%	-	-
Horiz. %	95.45%	94.88%	106.86%	105.79%	112.15%	105.29%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	280.38	287.31	292.79	292.86	303.12	304.90	297.41	-3.86%
YoY %	-2.41%	-1.87%	-0.02%	-3.38%	-0.58%	2.52%	-	-
Horiz. %	94.27%	96.60%	98.45%	98.47%	101.92%	102.52%	100.00%	-
EPS	42.39	43.76	48.61	48.24	49.25	46.90	43.21	-1.27%
YoY %	-3.13%	-9.98%	0.77%	-2.05%	5.01%	8.54%	-	-
Horiz. %	98.10%	101.27%	112.50%	111.64%	113.98%	108.54%	100.00%	-
DPS	54.00	61.00	53.00	15.15	30.15	30.00	30.00	48.13%
YoY %	-11.48%	15.09%	249.83%	-49.75%	0.50%	0.00%	-	-
Horiz. %	180.00%	203.33%	176.67%	50.50%	100.50%	100.00%	100.00%	-
NAPS	3.67	3.81	3.76	3.77	3.63	3.68	3.57	1.86%
YoY %	-3.67%	1.33%	-0.27%	3.86%	-1.36%	3.08%	-	-
Horiz. %	102.80%	106.72%	105.32%	105.60%	101.68%	103.08%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 853,656
RPS	178.74	181.72	186.29	187.56	193.63	193.61	189.87	-3.95%
YoY %	-1.64%	-2.45%	-0.68%	-3.13%	0.01%	1.97%	-	-
Horiz. %	94.14%	95.71%	98.11%	98.78%	101.98%	101.97%	100.00%	-
EPS	27.02	27.67	30.93	30.89	31.46	29.78	27.59	-1.38%
YoY %	-2.35%	-10.54%	0.13%	-1.81%	5.64%	7.94%	-	-
Horiz. %	97.93%	100.29%	112.11%	111.96%	114.03%	107.94%	100.00%	-
DPS	34.40	38.88	33.82	9.67	19.20	19.11	19.11	48.13%
YoY %	-11.52%	14.96%	249.74%	-49.64%	0.47%	0.00%	-	-
Horiz. %	180.01%	203.45%	176.98%	50.60%	100.47%	100.00%	100.00%	-
NAPS	2.3396	2.4098	2.3923	2.4145	2.3188	2.3368	2.2791	1.76%
YoY %	-2.91%	0.73%	-0.92%	4.13%	-0.77%	2.53%	-	-
Horiz. %	102.65%	105.73%	104.97%	105.94%	101.74%	102.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	6.79	6.35	6.25	6.27	5.90	4.02	3.94	-
P/RPS	2.42	2.21	2.13	2.14	1.95	1.32	1.32	49.96%
YoY %	9.50%	3.76%	-0.47%	9.74%	47.73%	0.00%	-	-
Horiz. %	183.33%	167.42%	161.36%	162.12%	147.73%	100.00%	100.00%	-
P/EPS	16.02	14.51	12.86	13.00	11.98	8.57	9.12	45.73%
YoY %	10.41%	12.83%	-1.08%	8.51%	39.79%	-6.03%	-	-
Horiz. %	175.66%	159.10%	141.01%	142.54%	131.36%	93.97%	100.00%	-
EY	6.24	6.89	7.78	7.69	8.35	11.67	10.97	-31.41%
YoY %	-9.43%	-11.44%	1.17%	-7.90%	-28.45%	6.38%	-	-
Horiz. %	56.88%	62.81%	70.92%	70.10%	76.12%	106.38%	100.00%	-
DY	7.95	9.61	8.48	2.42	5.11	7.46	7.61	2.96%
YoY %	-17.27%	13.33%	250.41%	-52.64%	-31.50%	-1.97%	-	-
Horiz. %	104.47%	126.28%	111.43%	31.80%	67.15%	98.03%	100.00%	-
P/NAPS	1.85	1.67	1.66	1.66	1.63	1.09	1.10	41.55%
YoY %	10.78%	0.60%	0.00%	1.84%	49.54%	-0.91%	-	-
Horiz. %	168.18%	151.82%	150.91%	150.91%	148.18%	99.09%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	26/05/10	25/02/10	19/11/09	27/08/09	27/05/09	18/02/09	-
Price	6.95	6.50	6.30	6.20	6.30	4.80	3.86	-
P/RPS	2.48	2.26	2.15	2.12	2.08	1.57	1.30	53.99%
YoY %	9.73%	5.12%	1.42%	1.92%	32.48%	20.77%	-	-
Horiz. %	190.77%	173.85%	165.38%	163.08%	160.00%	120.77%	100.00%	-
P/EPS	16.39	14.86	12.96	12.85	12.79	10.24	8.93	50.07%
YoY %	10.30%	14.66%	0.86%	0.47%	24.90%	14.67%	-	-
Horiz. %	183.54%	166.41%	145.13%	143.90%	143.23%	114.67%	100.00%	-
EY	6.10	6.73	7.72	7.78	7.82	9.77	11.19	-33.34%
YoY %	-9.36%	-12.82%	-0.77%	-0.51%	-19.96%	-12.69%	-	-
Horiz. %	54.51%	60.14%	68.99%	69.53%	69.88%	87.31%	100.00%	-
DY	7.77	9.38	8.41	2.44	4.79	6.25	7.77	0.00%
YoY %	-17.16%	11.53%	244.67%	-49.06%	-23.36%	-19.56%	-	-
Horiz. %	100.00%	120.72%	108.24%	31.40%	61.65%	80.44%	100.00%	-
P/NAPS	1.89	1.71	1.68	1.64	1.74	1.30	1.08	45.36%
YoY %	10.53%	1.79%	2.44%	-5.75%	33.85%	20.37%	-	-
Horiz. %	175.00%	158.33%	155.56%	151.85%	161.11%	120.37%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:20:00

EMA 5

10 Mins

BUY

2024-06-28 16:05:00

EMA 5

5 Mins

SELL

2024-06-28 16:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

942

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

630

DNEX

DAGANG NEXCHANGE BERHAD

601

GENTING

GENTING BHD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

554

MAYBANK

MALAYAN BANKING BHD

478

MYEG

MY E.G. SERVICES BHD

476

SAPNRG

SAPURA ENERGY BERHAD

465

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More