[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -45.16%
YoY- -415.98%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,079,024 546,829 2,248,833 1,672,478 1,093,627 561,854 2,552,205 -43.75%
PBT -190,844 -83,208 -279,037 -176,216 -121,383 -63,449 74,281 -
Tax 38,419 14,543 65,452 41,993 28,565 14,572 3,448 401.07%
NP -152,425 -68,665 -213,585 -134,223 -92,818 -48,877 77,729 -
-
NP to SH -152,525 -68,732 -215,160 -135,036 -93,024 -48,934 76,673 -
-
Tax Rate - - - - - - -4.64% -
Total Cost 1,231,449 615,494 2,462,418 1,806,701 1,186,445 610,731 2,474,476 -37.28%
-
Net Worth 2,702,030 2,778,502 2,846,478 2,922,950 2,965,435 3,007,920 3,058,901 -7.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 42,484 -
Div Payout % - - - - - - 55.41% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,702,030 2,778,502 2,846,478 2,922,950 2,965,435 3,007,920 3,058,901 -7.95%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -14.13% -12.56% -9.50% -8.03% -8.49% -8.70% 3.05% -
ROE -5.64% -2.47% -7.56% -4.62% -3.14% -1.63% 2.51% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 126.99 64.36 264.66 196.83 128.71 66.12 300.37 -43.75%
EPS -18.00 -8.10 -25.30 -15.90 -10.90 -5.80 9.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.18 3.27 3.35 3.44 3.49 3.54 3.60 -7.95%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 80.68 40.89 168.14 125.05 81.77 42.01 190.82 -43.75%
EPS -11.40 -5.14 -16.09 -10.10 -6.96 -3.66 5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
NAPS 2.0203 2.0774 2.1283 2.1854 2.2172 2.249 2.2871 -7.95%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.10 4.36 6.20 6.76 5.55 6.70 7.19 -
P/RPS 2.44 6.77 2.34 3.43 4.31 10.13 2.39 1.39%
P/EPS -17.27 -53.90 -24.48 -42.54 -50.69 -116.34 79.68 -
EY -5.79 -1.86 -4.08 -2.35 -1.97 -0.86 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
P/NAPS 0.97 1.33 1.85 1.97 1.59 1.89 2.00 -38.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 22/05/18 23/02/18 30/11/17 29/08/17 22/05/17 22/02/17 -
Price 3.25 3.90 5.29 6.86 5.50 5.75 6.49 -
P/RPS 2.56 6.06 2.00 3.49 4.27 8.70 2.16 12.02%
P/EPS -18.11 -48.21 -20.89 -43.17 -50.24 -99.84 71.92 -
EY -5.52 -2.07 -4.79 -2.32 -1.99 -1.00 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 1.02 1.19 1.58 1.99 1.58 1.62 1.80 -31.59%

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