[MCEMENT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 24.23%
YoY- -30.18%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,032,515 1,361,635 696,087 2,743,090 2,058,478 1,393,846 676,628 108.04%
PBT 280,241 185,102 99,355 345,183 274,807 200,908 97,186 102.45%
Tax -72,426 -47,838 -25,421 -89,176 -68,444 -49,689 -23,366 112.44%
NP 207,815 137,264 73,934 256,007 206,363 151,219 73,820 99.24%
-
NP to SH 207,661 137,011 73,692 255,996 206,061 151,255 73,928 98.95%
-
Tax Rate 25.84% 25.84% 25.59% 25.83% 24.91% 24.73% 24.04% -
Total Cost 1,824,700 1,224,371 622,153 2,487,083 1,852,115 1,242,627 602,808 109.11%
-
Net Worth 3,109,883 3,118,380 3,126,877 3,118,380 3,126,877 3,152,368 1,937,304 37.05%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 203,926 135,951 67,975 288,896 220,920 152,945 76,472 92.18%
Div Payout % 98.20% 99.23% 92.24% 112.85% 107.21% 101.12% 103.44% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,109,883 3,118,380 3,126,877 3,118,380 3,126,877 3,152,368 1,937,304 37.05%
NOSH 849,695 849,695 849,695 849,695 849,695 849,695 849,695 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.22% 10.08% 10.62% 9.33% 10.03% 10.85% 10.91% -
ROE 6.68% 4.39% 2.36% 8.21% 6.59% 4.80% 3.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 239.21 160.25 81.92 322.83 242.26 164.04 79.63 108.05%
EPS 24.40 16.10 8.70 30.10 24.30 17.80 8.70 98.75%
DPS 24.00 16.00 8.00 34.00 26.00 18.00 9.00 92.18%
NAPS 3.66 3.67 3.68 3.67 3.68 3.71 2.28 37.05%
Adjusted Per Share Value based on latest NOSH - 849,695
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 151.97 101.81 52.05 205.10 153.91 104.22 50.59 108.05%
EPS 15.53 10.24 5.51 19.14 15.41 11.31 5.53 98.92%
DPS 15.25 10.16 5.08 21.60 16.52 11.44 5.72 92.15%
NAPS 2.3252 2.3316 2.3379 2.3316 2.3379 2.357 1.4485 37.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 9.00 8.46 9.85 9.76 10.30 9.85 9.04 -
P/RPS 3.76 5.28 12.02 3.02 4.25 6.00 11.35 -52.09%
P/EPS 36.83 52.47 113.57 32.40 42.47 55.33 103.90 -49.88%
EY 2.72 1.91 0.88 3.09 2.35 1.81 0.96 100.10%
DY 2.67 1.89 0.81 3.48 2.52 1.83 1.00 92.34%
P/NAPS 2.46 2.31 2.68 2.66 2.80 2.65 3.96 -27.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 27/08/15 20/05/15 26/02/15 18/11/14 02/09/14 22/05/14 -
Price 9.20 9.50 9.50 10.40 10.14 10.30 9.40 -
P/RPS 3.85 5.93 11.60 3.22 4.19 6.28 11.80 -52.57%
P/EPS 37.64 58.92 109.54 34.52 41.81 57.86 108.04 -50.45%
EY 2.66 1.70 0.91 2.90 2.39 1.73 0.93 101.36%
DY 2.61 1.68 0.84 3.27 2.56 1.75 0.96 94.67%
P/NAPS 2.51 2.59 2.58 2.83 2.76 2.78 4.12 -28.11%

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