[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 88.57%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,393,846 676,628 2,852,400 2,101,826 1,373,813 644,941 2,740,062 -36.35%
PBT 200,908 97,186 514,890 344,819 183,405 73,369 469,752 -43.32%
Tax -49,689 -23,366 -147,772 -88,468 -47,345 -18,929 -120,262 -44.61%
NP 151,219 73,820 367,118 256,351 136,060 54,440 349,490 -42.88%
-
NP to SH 151,255 73,928 366,630 255,965 135,743 54,304 349,005 -42.81%
-
Tax Rate 24.73% 24.04% 28.70% 25.66% 25.81% 25.80% 25.60% -
Total Cost 1,242,627 602,808 2,485,282 1,845,475 1,237,753 590,501 2,390,572 -35.42%
-
Net Worth 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 -0.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 152,945 76,472 348,374 67,975 67,975 67,975 314,387 -38.22%
Div Payout % 101.12% 103.44% 95.02% 26.56% 50.08% 125.18% 90.08% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,152,368 1,937,304 3,211,847 3,177,859 3,126,877 3,109,883 3,169,362 -0.35%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.85% 10.91% 12.87% 12.20% 9.90% 8.44% 12.75% -
ROE 4.80% 3.82% 11.41% 8.05% 4.34% 1.75% 11.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 164.04 79.63 335.70 247.36 161.68 75.90 322.48 -36.35%
EPS 17.80 8.70 43.20 30.10 16.00 6.40 41.10 -42.84%
DPS 18.00 9.00 41.00 8.00 8.00 8.00 37.00 -38.22%
NAPS 3.71 2.28 3.78 3.74 3.68 3.66 3.73 -0.35%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.22 50.59 213.27 157.15 102.72 48.22 204.87 -36.35%
EPS 11.31 5.53 27.41 19.14 10.15 4.06 26.09 -42.80%
DPS 11.44 5.72 26.05 5.08 5.08 5.08 23.51 -38.21%
NAPS 2.357 1.4485 2.4014 2.376 2.3379 2.3252 2.3697 -0.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 9.85 9.04 8.57 9.42 10.18 9.96 9.62 -
P/RPS 6.00 11.35 2.55 3.81 6.30 13.12 2.98 59.65%
P/EPS 55.33 103.90 19.86 31.27 63.72 155.84 23.42 77.66%
EY 1.81 0.96 5.03 3.20 1.57 0.64 4.27 -43.65%
DY 1.83 1.00 4.78 0.85 0.79 0.80 3.85 -39.17%
P/NAPS 2.65 3.96 2.27 2.52 2.77 2.72 2.58 1.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 22/05/14 25/02/14 19/11/13 27/08/13 22/05/13 20/02/13 -
Price 10.30 9.40 8.54 9.85 9.11 10.98 9.19 -
P/RPS 6.28 11.80 2.54 3.98 5.63 14.47 2.85 69.57%
P/EPS 57.86 108.04 19.79 32.70 57.02 171.80 22.37 88.75%
EY 1.73 0.93 5.05 3.06 1.75 0.58 4.47 -46.98%
DY 1.75 0.96 4.80 0.81 0.88 0.73 4.03 -42.74%
P/NAPS 2.78 4.12 2.26 2.63 2.48 3.00 2.46 8.51%

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
Post a Comment