[MCEMENT] YoY Quarter 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- -7.79%

YoY- 36.23%

Quarter Report

LMCB 2Q2009 quarterly announcement.pdf

Latest QR

Upcoming QR

MCEMENT's Result

MCEMENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	696,963	667,415	591,193	630,893	630,618	541,491	537,161	4.43%
YoY %	4.43%	12.89%	-6.29%	0.04%	16.46%	0.81%	-	-
Horiz. %	129.75%	124.25%	110.06%	117.45%	117.40%	100.81%	100.00%	-
PBT	110,387	104,093	91,429	90,363	66,993	82,634	67,970	8.40%
YoY %	6.05%	13.85%	1.18%	34.88%	-18.93%	21.57%	-	-
Horiz. %	162.41%	153.15%	134.51%	132.95%	98.56%	121.57%	100.00%	-
Tax	-28,340	-27,210	-16,793	-7,607	-5,342	-14,965	-17,629	8.22%
YoY %	-4.15%	-62.03%	-120.76%	-42.40%	64.30%	15.11%	-	-
Horiz. %	160.76%	154.35%	95.26%	43.15%	30.30%	84.89%	100.00%	-
NP	82,047	76,883	74,636	82,756	61,651	67,669	50,341	8.47%
YoY %	6.72%	3.01%	-9.81%	34.23%	-8.89%	34.42%	-	-
Horiz. %	162.98%	152.72%	148.26%	164.39%	122.47%	134.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,093	77,195	75,624	84,291	61,874	67,429	49,969	8.61%
YoY %	6.34%	2.08%	-10.28%	36.23%	-8.24%	34.94%	-	-
Horiz. %	164.29%	154.49%	151.34%	168.69%	123.82%	134.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.67%	26.14%	18.37%	8.42%	7.97%	18.11%	25.94%	-
YoY %	-1.80%	42.30%	118.17%	5.65%	-55.99%	-30.19%	-	-
Horiz. %	98.96%	100.77%	70.82%	32.46%	30.72%	69.81%	100.00%	-
Total Cost	614,916	590,532	516,557	548,137	568,967	473,822	486,820	3.96%
YoY %	4.13%	14.32%	-5.76%	-3.66%	20.08%	-2.67%	-	-
Horiz. %	126.31%	121.30%	106.11%	112.60%	116.87%	97.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,101,386	3,053,867	3,118,428	3,090,670	2,907,230	2,804,708	3,136,942	-0.18%
YoY %	1.56%	-2.07%	0.90%	6.31%	3.66%	-10.59%	-	-
Horiz. %	98.87%	97.35%	99.41%	98.52%	92.68%	89.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	67,975	67,863	67,976	1,277	-	-	-	-
YoY %	0.17%	-0.17%	5,223.10%	0.00%	-	-	-	-
Horiz. %	5,323.02%	5,314.25%	5,323.10%	100.00%	-	-	-	-
Div Payout %	82.80%	87.91%	89.89%	1.52%	-	-	-	-
YoY %	-5.81%	-2.20%	5,813.82%	0.00%	-	-	-	-
Horiz. %	5,447.37%	5,783.55%	5,913.82%	100.00%	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,101,386	3,053,867	3,118,428	3,090,670	2,907,230	2,804,708	3,136,942	-0.18%
YoY %	1.56%	-2.07%	0.90%	6.31%	3.66%	-10.59%	-	-
Horiz. %	98.87%	97.35%	99.41%	98.52%	92.68%	89.41%	100.00%	-
NOSH	849,695	848,296	849,707	851,424	847,589	2,804,708	2,776,055	-17.89%
YoY %	0.16%	-0.17%	-0.20%	0.45%	-69.78%	1.03%	-	-
Horiz. %	30.61%	30.56%	30.61%	30.67%	30.53%	101.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.77%	11.52%	12.62%	13.12%	9.78%	12.50%	9.37%	-
YoY %	2.17%	-8.72%	-3.81%	34.15%	-21.76%	33.40%	-	-
Horiz. %	125.61%	122.95%	134.69%	140.02%	104.38%	133.40%	100.00%	-
ROE	2.65%	2.53%	2.43%	2.73%	2.13%	2.40%	1.59%	-
YoY %	4.74%	4.12%	-10.99%	28.17%	-11.25%	50.94%	-	-
Horiz. %	166.67%	159.12%	152.83%	171.70%	133.96%	150.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	82.03	78.68	69.58	74.10	74.40	19.31	19.35	27.19%
YoY %	4.26%	13.08%	-6.10%	-0.40%	285.29%	-0.21%	-	-
Horiz. %	423.93%	406.61%	359.59%	382.95%	384.50%	99.79%	100.00%	-
EPS	9.70	9.10	8.90	9.90	7.30	4.80	1.80	32.37%
YoY %	6.59%	2.25%	-10.10%	35.62%	52.08%	166.67%	-	-
Horiz. %	538.89%	505.56%	494.44%	550.00%	405.56%	266.67%	100.00%	-
DPS	8.00	8.00	8.00	0.15	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	5,233.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	5,333.33%	5,333.33%	5,333.33%	100.00%	-	-	-	-
NAPS	3.65	3.60	3.67	3.63	3.43	1.00	1.13	21.56%
YoY %	1.39%	-1.91%	1.10%	5.83%	243.00%	-11.50%	-	-
Horiz. %	323.01%	318.58%	324.78%	321.24%	303.54%	88.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 851,424
RPS	52.11	49.90	44.20	47.17	47.15	40.49	40.16	4.43%
YoY %	4.43%	12.90%	-6.30%	0.04%	16.45%	0.82%	-	-
Horiz. %	129.76%	124.25%	110.06%	117.46%	117.41%	100.82%	100.00%	-
EPS	6.14	5.77	5.65	6.30	4.63	5.04	3.74	8.60%
YoY %	6.41%	2.12%	-10.32%	36.07%	-8.13%	34.76%	-	-
Horiz. %	164.17%	154.28%	151.07%	168.45%	123.80%	134.76%	100.00%	-
DPS	5.08	5.07	5.08	0.10	0.00	0.00	0.00	-
YoY %	0.20%	-0.20%	4,980.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	5,080.00%	5,070.00%	5,080.00%	100.00%	-	-	-	-
NAPS	2.3189	2.2833	2.3316	2.3108	2.1737	2.097	2.3454	-0.18%
YoY %	1.56%	-2.07%	0.90%	6.31%	3.66%	-10.59%	-	-
Horiz. %	98.87%	97.35%	99.41%	98.52%	92.68%	89.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	7.30	7.45	6.79	5.90	4.28	5.80	2.47	-
P/RPS	8.90	9.47	9.76	7.96	5.75	30.04	12.76	-5.82%
YoY %	-6.02%	-2.97%	22.61%	38.43%	-80.86%	135.42%	-	-
Horiz. %	69.75%	74.22%	76.49%	62.38%	45.06%	235.42%	100.00%	-
P/EPS	75.56	81.87	76.29	59.60	58.63	241.25	137.22	-9.45%
YoY %	-7.71%	7.31%	28.00%	1.65%	-75.70%	75.81%	-	-
Horiz. %	55.06%	59.66%	55.60%	43.43%	42.73%	175.81%	100.00%	-
EY	1.32	1.22	1.31	1.68	1.71	0.41	0.73	10.36%
YoY %	8.20%	-6.87%	-22.02%	-1.75%	317.07%	-43.84%	-	-
Horiz. %	180.82%	167.12%	179.45%	230.14%	234.25%	56.16%	100.00%	-
DY	1.10	1.07	1.18	0.03	0.00	0.00	0.00	-
YoY %	2.80%	-9.32%	3,833.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	3,666.67%	3,566.67%	3,933.33%	100.00%	-	-	-	-
P/NAPS	2.00	2.07	1.85	1.63	1.25	5.80	2.19	-1.49%
YoY %	-3.38%	11.89%	13.50%	30.40%	-78.45%	164.84%	-	-
Horiz. %	91.32%	94.52%	84.47%	74.43%	57.08%	264.84%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	25/08/10	27/08/09	26/08/08	17/08/07	23/08/06	-
Price	8.60	7.01	6.95	6.30	4.18	4.37	2.67	-
P/RPS	10.48	8.91	9.99	8.50	5.62	22.63	13.80	-4.47%
YoY %	17.62%	-10.81%	17.53%	51.25%	-75.17%	63.99%	-	-
Horiz. %	75.94%	64.57%	72.39%	61.59%	40.72%	163.99%	100.00%	-
P/EPS	89.01	77.03	78.09	63.64	57.26	181.77	148.33	-8.15%
YoY %	15.55%	-1.36%	22.71%	11.14%	-68.50%	22.54%	-	-
Horiz. %	60.01%	51.93%	52.65%	42.90%	38.60%	122.54%	100.00%	-
EY	1.12	1.30	1.28	1.57	1.75	0.55	0.67	8.93%
YoY %	-13.85%	1.56%	-18.47%	-10.29%	218.18%	-17.91%	-	-
Horiz. %	167.16%	194.03%	191.04%	234.33%	261.19%	82.09%	100.00%	-
DY	0.93	1.14	1.15	0.02	0.00	0.00	0.00	-
YoY %	-18.42%	-0.87%	5,650.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	4,650.00%	5,700.00%	5,750.00%	100.00%	-	-	-	-
P/NAPS	2.36	1.95	1.89	1.74	1.22	4.37	2.36	0.00%
YoY %	21.03%	3.17%	8.62%	42.62%	-72.08%	85.17%	-	-
Horiz. %	100.00%	82.63%	80.08%	73.73%	51.69%	185.17%	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